[SCOMI] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -23.93%
YoY- 260.48%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,519,580 1,798,572 1,815,882 1,754,702 1,656,500 1,653,028 1,642,320 -5.06%
PBT 80,100 103,909 96,473 95,600 108,256 77,058 72,038 7.34%
Tax -24,068 -40,152 -32,653 -33,550 -34,144 -44,674 -34,093 -20.76%
NP 56,032 63,757 63,820 62,050 74,112 32,384 37,945 29.76%
-
NP to SH 38,936 42,539 35,401 34,512 45,368 5,144 12,158 117.73%
-
Tax Rate 30.05% 38.64% 33.85% 35.09% 31.54% 57.97% 47.33% -
Total Cost 1,463,548 1,734,815 1,752,062 1,692,652 1,582,388 1,620,644 1,604,374 -5.95%
-
Net Worth 648,933 0 621,076 621,837 605,942 781,125 797,912 -12.90%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 648,933 0 621,076 621,837 605,942 781,125 797,912 -12.90%
NOSH 1,545,079 1,555,205 1,552,690 1,554,594 1,553,698 1,905,185 1,899,791 -12.90%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.69% 3.54% 3.51% 3.54% 4.47% 1.96% 2.31% -
ROE 6.00% 0.00% 5.70% 5.55% 7.49% 0.66% 1.52% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 98.35 115.65 116.95 112.87 106.62 86.76 86.45 9.00%
EPS 2.52 2.74 2.28 2.22 2.92 0.27 0.64 149.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.00 0.40 0.40 0.39 0.41 0.42 0.00%
Adjusted Per Share Value based on latest NOSH - 1,556,315
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 138.91 164.42 166.00 160.41 151.43 151.11 150.13 -5.06%
EPS 3.56 3.89 3.24 3.15 4.15 0.47 1.11 117.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5932 0.00 0.5678 0.5685 0.5539 0.7141 0.7294 -12.90%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.21 0.245 0.225 0.405 0.405 0.435 0.365 -
P/RPS 0.21 0.21 0.19 0.36 0.38 0.50 0.42 -37.08%
P/EPS 8.33 8.96 9.87 18.24 13.87 161.11 57.03 -72.36%
EY 12.00 11.16 10.13 5.48 7.21 0.62 1.75 262.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 0.56 1.01 1.04 1.06 0.87 -30.94%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 21/05/15 24/02/15 20/11/14 21/08/14 30/05/14 20/02/14 -
Price 0.14 0.23 0.275 0.29 0.415 0.425 0.455 -
P/RPS 0.14 0.20 0.24 0.26 0.39 0.49 0.53 -58.93%
P/EPS 5.56 8.41 12.06 13.06 14.21 157.41 71.09 -81.79%
EY 18.00 11.89 8.29 7.66 7.04 0.64 1.41 448.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.00 0.69 0.72 1.06 1.04 1.08 -54.73%

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