[SCOMI] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 781.96%
YoY- 667.39%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,798,572 1,815,882 1,754,702 1,656,500 1,653,028 1,642,320 1,524,204 11.67%
PBT 103,909 96,473 95,600 108,256 77,058 72,038 69,116 31.26%
Tax -40,152 -32,653 -33,550 -34,144 -44,674 -34,093 -33,570 12.68%
NP 63,757 63,820 62,050 74,112 32,384 37,945 35,546 47.67%
-
NP to SH 42,539 35,401 34,512 45,368 5,144 12,158 9,574 170.51%
-
Tax Rate 38.64% 33.85% 35.09% 31.54% 57.97% 47.33% 48.57% -
Total Cost 1,734,815 1,752,062 1,692,652 1,582,388 1,620,644 1,604,374 1,488,658 10.75%
-
Net Worth 0 621,076 621,837 605,942 781,125 797,912 746,771 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 0 621,076 621,837 605,942 781,125 797,912 746,771 -
NOSH 1,555,205 1,552,690 1,554,594 1,553,698 1,905,185 1,899,791 1,914,800 -12.95%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.54% 3.51% 3.54% 4.47% 1.96% 2.31% 2.33% -
ROE 0.00% 5.70% 5.55% 7.49% 0.66% 1.52% 1.28% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 115.65 116.95 112.87 106.62 86.76 86.45 79.60 28.30%
EPS 2.74 2.28 2.22 2.92 0.27 0.64 0.50 211.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.40 0.40 0.39 0.41 0.42 0.39 -
Adjusted Per Share Value based on latest NOSH - 1,553,698
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 164.42 166.00 160.41 151.43 151.11 150.13 139.34 11.67%
EPS 3.89 3.24 3.15 4.15 0.47 1.11 0.88 169.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5678 0.5685 0.5539 0.7141 0.7294 0.6827 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.245 0.225 0.405 0.405 0.435 0.365 0.365 -
P/RPS 0.21 0.19 0.36 0.38 0.50 0.42 0.46 -40.73%
P/EPS 8.96 9.87 18.24 13.87 161.11 57.03 73.00 -75.33%
EY 11.16 10.13 5.48 7.21 0.62 1.75 1.37 305.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.56 1.01 1.04 1.06 0.87 0.94 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 24/02/15 20/11/14 21/08/14 30/05/14 20/02/14 20/11/13 -
Price 0.23 0.275 0.29 0.415 0.425 0.455 0.38 -
P/RPS 0.20 0.24 0.26 0.39 0.49 0.53 0.48 -44.24%
P/EPS 8.41 12.06 13.06 14.21 157.41 71.09 76.00 -76.98%
EY 11.89 8.29 7.66 7.04 0.64 1.41 1.32 333.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.69 0.72 1.06 1.04 1.08 0.97 -

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