[SCOMIES] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -234.71%
YoY- -592.09%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 304,672 416,901 456,722 464,044 431,548 645,321 3,152,478 -78.85%
PBT -58,900 -172,488 -2,866 -5,656 24,916 -80,252 -144,696 -44.98%
Tax -4,744 -13,121 -8,945 -8,026 -12,156 -19,337 -86,898 -85.53%
NP -63,644 -185,609 -11,812 -13,682 12,760 -99,589 -231,594 -57.63%
-
NP to SH -68,440 -184,286 -11,537 -19,080 14,164 -93,044 -201,150 -51.16%
-
Tax Rate - - - - 48.79% - - -
Total Cost 368,316 602,510 468,534 477,726 418,788 744,910 3,384,072 -77.11%
-
Net Worth 206,062 196,644 360,633 398,075 398,075 374,659 468,324 -42.06%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 206,062 196,644 360,633 398,075 398,075 374,659 468,324 -42.06%
NOSH 468,355 468,355 468,355 2,341,775 2,341,775 2,341,775 2,341,775 -65.70%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -20.89% -44.52% -2.59% -2.95% 2.96% -15.43% -7.35% -
ROE -33.21% -93.72% -3.20% -4.79% 3.56% -24.83% -42.95% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 65.06 89.04 97.52 19.82 18.43 27.56 134.63 -38.33%
EPS -14.60 -39.36 -2.47 0.82 0.60 -3.97 -8.58 42.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.42 0.77 0.17 0.17 0.16 0.20 68.91%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 62.50 85.52 93.69 95.19 88.52 132.37 646.66 -78.84%
EPS -14.04 -37.80 -2.37 -3.91 2.91 -19.09 -41.26 -51.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4227 0.4034 0.7398 0.8166 0.8166 0.7685 0.9607 -42.06%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.095 0.115 0.04 0.07 0.105 0.10 0.085 -
P/RPS 0.15 0.13 0.04 0.35 0.57 0.36 0.06 83.89%
P/EPS -0.65 -0.29 -1.62 -8.59 17.36 -2.52 -0.99 -24.40%
EY -153.83 -342.26 -61.58 -11.64 5.76 -39.73 -101.06 32.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.05 0.41 0.62 0.63 0.43 -35.95%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 28/08/20 16/06/20 28/02/20 25/11/19 30/08/19 31/05/19 -
Price 0.09 0.12 0.12 0.21 0.075 0.08 0.08 -
P/RPS 0.14 0.13 0.12 1.06 0.41 0.29 0.06 75.64%
P/EPS -0.62 -0.30 -4.87 -25.77 12.40 -2.01 -0.93 -23.62%
EY -162.38 -328.00 -20.53 -3.88 8.07 -49.67 -107.38 31.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.29 0.16 1.24 0.44 0.50 0.40 -36.92%

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