[SCOMIES] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 0.87%
YoY- 104.79%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 431,548 645,321 3,152,478 524,454 518,320 499,564 613,763 -20.91%
PBT 24,916 -80,252 -144,696 20,702 18,472 11,608 -198,925 -
Tax -12,156 -19,337 -86,898 -15,058 -15,772 -10,360 -18,350 -23.98%
NP 12,760 -99,589 -231,594 5,644 2,700 1,248 -217,275 -
-
NP to SH 14,164 -93,044 -201,150 3,877 3,844 2,032 -207,935 -
-
Tax Rate 48.79% - - 72.74% 85.38% 89.25% - -
Total Cost 418,788 744,910 3,384,072 518,810 515,620 498,316 831,038 -36.64%
-
Net Worth 398,075 374,659 468,324 491,740 538,572 515,156 491,740 -13.12%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 398,075 374,659 468,324 491,740 538,572 515,156 491,740 -13.12%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.96% -15.43% -7.35% 1.08% 0.52% 0.25% -35.40% -
ROE 3.56% -24.83% -42.95% 0.79% 0.71% 0.39% -42.29% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 18.43 27.56 134.63 22.40 22.14 21.33 26.21 -20.90%
EPS 0.60 -3.97 -8.58 0.16 0.16 0.08 -8.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.20 0.21 0.23 0.22 0.21 -13.12%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 88.52 132.37 646.66 107.58 106.32 102.47 125.90 -20.91%
EPS 2.91 -19.09 -41.26 0.80 0.79 0.42 -42.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8166 0.7685 0.9607 1.0087 1.1048 1.0567 1.0087 -13.12%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.105 0.10 0.085 0.04 0.075 0.08 0.105 -
P/RPS 0.57 0.36 0.06 0.18 0.34 0.37 0.40 26.60%
P/EPS 17.36 -2.52 -0.99 24.16 45.69 92.19 -1.18 -
EY 5.76 -39.73 -101.06 4.14 2.19 1.08 -84.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.43 0.19 0.33 0.36 0.50 15.40%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 30/08/19 31/05/19 25/02/19 30/11/18 24/08/18 31/05/18 -
Price 0.075 0.08 0.08 0.055 0.04 0.065 0.08 -
P/RPS 0.41 0.29 0.06 0.25 0.18 0.30 0.31 20.46%
P/EPS 12.40 -2.01 -0.93 33.22 24.37 74.90 -0.90 -
EY 8.07 -49.67 -107.38 3.01 4.10 1.34 -111.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.40 0.26 0.17 0.30 0.38 10.25%

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