[SCOMI] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 27.0%
YoY- -38.34%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,754,702 1,656,500 1,653,028 1,642,320 1,524,204 1,509,972 1,940,627 -6.48%
PBT 95,600 108,256 77,058 72,038 69,116 61,792 41,714 73.73%
Tax -33,550 -34,144 -44,674 -34,093 -33,570 -36,616 -40,008 -11.06%
NP 62,050 74,112 32,384 37,945 35,546 25,176 1,706 995.36%
-
NP to SH 34,512 45,368 5,144 12,158 9,574 5,912 -65,028 -
-
Tax Rate 35.09% 31.54% 57.97% 47.33% 48.57% 59.26% 95.91% -
Total Cost 1,692,652 1,582,388 1,620,644 1,604,374 1,488,658 1,484,796 1,938,921 -8.65%
-
Net Worth 621,837 605,942 781,125 797,912 746,771 720,524 501,203 15.44%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 621,837 605,942 781,125 797,912 746,771 720,524 501,203 15.44%
NOSH 1,554,594 1,553,698 1,905,185 1,899,791 1,914,800 1,847,500 1,285,138 13.51%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.54% 4.47% 1.96% 2.31% 2.33% 1.67% 0.09% -
ROE 5.55% 7.49% 0.66% 1.52% 1.28% 0.82% -12.97% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 112.87 106.62 86.76 86.45 79.60 81.73 151.01 -17.62%
EPS 2.22 2.92 0.27 0.64 0.50 0.32 -5.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.39 0.41 0.42 0.39 0.39 0.39 1.70%
Adjusted Per Share Value based on latest NOSH - 1,883,478
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 160.41 151.43 151.11 150.13 139.34 138.03 177.40 -6.48%
EPS 3.15 4.15 0.47 1.11 0.88 0.54 -5.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5685 0.5539 0.7141 0.7294 0.6827 0.6587 0.4582 15.44%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.405 0.405 0.435 0.365 0.365 0.385 0.35 -
P/RPS 0.36 0.38 0.50 0.42 0.46 0.47 0.23 34.77%
P/EPS 18.24 13.87 161.11 57.03 73.00 120.31 -6.92 -
EY 5.48 7.21 0.62 1.75 1.37 0.83 -14.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.04 1.06 0.87 0.94 0.99 0.90 7.98%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 30/05/14 20/02/14 20/11/13 23/08/13 31/05/13 -
Price 0.29 0.415 0.425 0.455 0.38 0.36 0.42 -
P/RPS 0.26 0.39 0.49 0.53 0.48 0.44 0.28 -4.81%
P/EPS 13.06 14.21 157.41 71.09 76.00 112.50 -8.30 -
EY 7.66 7.04 0.64 1.41 1.32 0.89 -12.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.06 1.04 1.08 0.97 0.92 1.08 -23.66%

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