[SCOMI] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 109.09%
YoY- -84.87%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,653,028 1,642,320 1,524,204 1,509,972 1,940,627 1,739,560 1,591,409 2.56%
PBT 77,058 72,038 69,116 61,792 41,714 109,526 67,332 9.42%
Tax -44,674 -34,093 -33,570 -36,616 -40,008 -86,310 -10,677 159.88%
NP 32,384 37,945 35,546 25,176 1,706 23,215 56,654 -31.14%
-
NP to SH 5,144 12,158 9,574 5,912 -65,028 19,720 60,009 -80.58%
-
Tax Rate 57.97% 47.33% 48.57% 59.26% 95.91% 78.80% 15.86% -
Total Cost 1,620,644 1,604,374 1,488,658 1,484,796 1,938,921 1,716,344 1,534,754 3.70%
-
Net Worth 781,125 797,912 746,771 720,524 501,203 390,854 599,164 19.35%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 781,125 797,912 746,771 720,524 501,203 390,854 599,164 19.35%
NOSH 1,905,185 1,899,791 1,914,800 1,847,500 1,285,138 1,221,418 1,393,405 23.21%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.96% 2.31% 2.33% 1.67% 0.09% 1.33% 3.56% -
ROE 0.66% 1.52% 1.28% 0.82% -12.97% 5.05% 10.02% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 86.76 86.45 79.60 81.73 151.01 142.42 114.21 -16.75%
EPS 0.27 0.64 0.50 0.32 -5.06 1.61 4.31 -84.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.42 0.39 0.39 0.39 0.32 0.43 -3.12%
Adjusted Per Share Value based on latest NOSH - 1,847,500
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 151.11 150.13 139.34 138.03 177.40 159.02 145.48 2.56%
EPS 0.47 1.11 0.88 0.54 -5.94 1.80 5.49 -80.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7141 0.7294 0.6827 0.6587 0.4582 0.3573 0.5477 19.36%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.435 0.365 0.365 0.385 0.35 0.35 0.39 -
P/RPS 0.50 0.42 0.46 0.47 0.23 0.00 0.00 -
P/EPS 161.11 57.03 73.00 120.31 -6.92 0.00 0.00 -
EY 0.62 1.75 1.37 0.83 -14.46 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.87 0.94 0.99 0.90 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 20/02/14 20/11/13 23/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.425 0.455 0.38 0.36 0.42 0.31 0.34 -
P/RPS 0.49 0.53 0.48 0.44 0.28 0.00 0.00 -
P/EPS 157.41 71.09 76.00 112.50 -8.30 0.00 0.00 -
EY 0.64 1.41 1.32 0.89 -12.05 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.08 0.97 0.92 1.08 0.00 0.00 -

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