[SCOMIES] QoQ Annualized Quarter Result on 30-Sep-2017 [#2]

Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -11.58%
YoY- 9.01%
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 499,564 613,763 658,464 642,902 673,956 664,012 692,769 -19.63%
PBT 11,608 -198,925 -64,172 -66,006 -66,900 -126,637 -63,696 -
Tax -10,360 -18,350 -14,486 -11,702 -9,040 -9,128 -8,302 15.95%
NP 1,248 -217,275 -78,658 -77,708 -75,940 -135,765 -71,998 -
-
NP to SH 2,032 -207,935 -80,946 -76,546 -68,604 -126,406 -66,590 -
-
Tax Rate 89.25% - - - - - - -
Total Cost 498,316 831,038 737,122 720,610 749,896 799,777 764,767 -24.89%
-
Net Worth 515,156 491,740 608,821 655,653 702,486 749,318 819,569 -26.68%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 515,156 491,740 608,821 655,653 702,486 749,318 819,569 -26.68%
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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.25% -35.40% -11.95% -12.09% -11.27% -20.45% -10.39% -
ROE 0.39% -42.29% -13.30% -11.67% -9.77% -16.87% -8.13% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 21.33 26.21 28.12 27.46 28.78 28.36 29.58 -19.63%
EPS 0.08 -8.88 -3.45 -3.26 -2.92 -5.40 -2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.26 0.28 0.30 0.32 0.35 -26.68%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 106.67 131.06 140.60 137.28 143.91 141.78 147.93 -19.63%
EPS 0.43 -44.40 -17.28 -16.34 -14.65 -26.99 -14.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.05 1.30 1.40 1.50 1.60 1.75 -26.68%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.08 0.105 0.12 0.165 0.135 0.22 0.16 -
P/RPS 0.37 0.40 0.43 0.60 0.47 0.78 0.54 -22.33%
P/EPS 92.19 -1.18 -3.47 -5.05 -4.61 -4.08 -5.63 -
EY 1.08 -84.57 -28.81 -19.81 -21.70 -24.54 -17.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.50 0.46 0.59 0.45 0.69 0.46 -15.11%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 24/02/17 -
Price 0.065 0.08 0.12 0.13 0.10 0.18 0.225 -
P/RPS 0.30 0.31 0.43 0.47 0.35 0.63 0.76 -46.28%
P/EPS 74.90 -0.90 -3.47 -3.98 -3.41 -3.33 -7.91 -
EY 1.34 -111.00 -28.81 -25.15 -29.30 -29.99 -12.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.38 0.46 0.46 0.33 0.56 0.64 -39.74%

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