[SCOMIES] QoQ Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 45.73%
YoY- 4.73%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 613,763 658,464 642,902 673,956 664,012 692,769 700,138 -8.41%
PBT -198,925 -64,172 -66,006 -66,900 -126,637 -63,696 -84,438 77.14%
Tax -18,350 -14,486 -11,702 -9,040 -9,128 -8,302 -9,684 53.18%
NP -217,275 -78,658 -77,708 -75,940 -135,765 -71,998 -94,122 74.75%
-
NP to SH -207,935 -80,946 -76,546 -68,604 -126,406 -66,590 -84,124 82.91%
-
Tax Rate - - - - - - - -
Total Cost 831,038 737,122 720,610 749,896 799,777 764,767 794,260 3.06%
-
Net Worth 491,740 608,821 655,653 702,486 749,318 819,569 796,151 -27.49%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 491,740 608,821 655,653 702,486 749,318 819,569 796,151 -27.49%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -35.40% -11.95% -12.09% -11.27% -20.45% -10.39% -13.44% -
ROE -42.29% -13.30% -11.67% -9.77% -16.87% -8.13% -10.57% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 26.21 28.12 27.46 28.78 28.36 29.58 29.90 -8.41%
EPS -8.88 -3.45 -3.26 -2.92 -5.40 -2.84 -3.60 82.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.26 0.28 0.30 0.32 0.35 0.34 -27.49%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 131.06 140.60 137.28 143.91 141.78 147.93 149.50 -8.40%
EPS -44.40 -17.28 -16.34 -14.65 -26.99 -14.22 -17.96 82.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.30 1.40 1.50 1.60 1.75 1.70 -27.49%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.105 0.12 0.165 0.135 0.22 0.16 0.185 -
P/RPS 0.40 0.43 0.60 0.47 0.78 0.54 0.62 -25.35%
P/EPS -1.18 -3.47 -5.05 -4.61 -4.08 -5.63 -5.15 -62.58%
EY -84.57 -28.81 -19.81 -21.70 -24.54 -17.77 -19.42 166.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.59 0.45 0.69 0.46 0.54 -5.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 24/02/17 28/11/16 -
Price 0.08 0.12 0.13 0.10 0.18 0.225 0.15 -
P/RPS 0.31 0.43 0.47 0.35 0.63 0.76 0.50 -27.31%
P/EPS -0.90 -3.47 -3.98 -3.41 -3.33 -7.91 -4.18 -64.11%
EY -111.00 -28.81 -25.15 -29.30 -29.99 -12.64 -23.95 178.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.46 0.33 0.56 0.64 0.44 -9.31%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment