[SCOMI] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -24.27%
YoY- -14.56%
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 950,252 1,383,332 1,455,472 1,435,302 1,519,580 1,798,572 1,815,882 -35.08%
PBT -71,600 25,793 63,418 69,422 80,100 103,909 96,473 -
Tax -16,796 -13,889 -23,948 -28,268 -24,068 -40,152 -32,653 -35.82%
NP -88,396 11,904 39,470 41,154 56,032 63,757 63,820 -
-
NP to SH -48,856 22,536 27,273 29,486 38,936 42,539 35,401 -
-
Tax Rate - 53.85% 37.76% 40.72% 30.05% 38.64% 33.85% -
Total Cost 1,038,648 1,371,428 1,416,001 1,394,148 1,463,548 1,734,815 1,752,062 -29.45%
-
Net Worth 642,143 529,762 697,329 729,390 648,933 0 621,076 2.25%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 642,143 529,762 697,329 729,390 648,933 0 621,076 2.25%
NOSH 1,917,510 1,558,124 1,549,621 1,551,894 1,545,079 1,555,205 1,552,690 15.12%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -9.30% 0.86% 2.71% 2.87% 3.69% 3.54% 3.51% -
ROE -7.61% 4.25% 3.91% 4.04% 6.00% 0.00% 5.70% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 50.31 88.78 93.92 92.49 98.35 115.65 116.95 -43.04%
EPS -2.60 1.18 1.76 1.90 2.52 2.74 2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.45 0.47 0.42 0.00 0.40 -10.27%
Adjusted Per Share Value based on latest NOSH - 1,565,312
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 86.87 126.46 133.05 131.21 138.91 164.42 166.00 -35.08%
EPS -4.47 2.06 2.49 2.70 3.56 3.89 3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.587 0.4843 0.6375 0.6668 0.5932 0.00 0.5678 2.24%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.16 0.19 0.17 0.185 0.21 0.245 0.225 -
P/RPS 0.32 0.21 0.18 0.20 0.21 0.21 0.19 41.60%
P/EPS -6.19 13.14 9.66 9.74 8.33 8.96 9.87 -
EY -16.17 7.61 10.35 10.27 12.00 11.16 10.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.38 0.39 0.50 0.00 0.56 -11.03%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 11/08/16 31/05/16 25/02/16 27/11/15 25/08/15 21/05/15 24/02/15 -
Price 0.145 0.175 0.20 0.205 0.14 0.23 0.275 -
P/RPS 0.29 0.20 0.21 0.22 0.14 0.20 0.24 13.45%
P/EPS -5.61 12.10 11.36 10.79 5.56 8.41 12.06 -
EY -17.84 8.26 8.80 9.27 18.00 11.89 8.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.44 0.44 0.33 0.00 0.69 -27.06%

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