[SCOMI] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 2.58%
YoY- 191.16%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,435,302 1,519,580 1,798,572 1,815,882 1,754,702 1,656,500 1,653,028 -8.97%
PBT 69,422 80,100 103,909 96,473 95,600 108,256 77,058 -6.71%
Tax -28,268 -24,068 -40,152 -32,653 -33,550 -34,144 -44,674 -26.27%
NP 41,154 56,032 63,757 63,820 62,050 74,112 32,384 17.30%
-
NP to SH 29,486 38,936 42,539 35,401 34,512 45,368 5,144 219.94%
-
Tax Rate 40.72% 30.05% 38.64% 33.85% 35.09% 31.54% 57.97% -
Total Cost 1,394,148 1,463,548 1,734,815 1,752,062 1,692,652 1,582,388 1,620,644 -9.54%
-
Net Worth 729,390 648,933 0 621,076 621,837 605,942 781,125 -4.46%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 729,390 648,933 0 621,076 621,837 605,942 781,125 -4.46%
NOSH 1,551,894 1,545,079 1,555,205 1,552,690 1,554,594 1,553,698 1,905,185 -12.76%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.87% 3.69% 3.54% 3.51% 3.54% 4.47% 1.96% -
ROE 4.04% 6.00% 0.00% 5.70% 5.55% 7.49% 0.66% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 92.49 98.35 115.65 116.95 112.87 106.62 86.76 4.35%
EPS 1.90 2.52 2.74 2.28 2.22 2.92 0.27 266.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.42 0.00 0.40 0.40 0.39 0.41 9.52%
Adjusted Per Share Value based on latest NOSH - 1,549,166
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 131.21 138.91 164.42 166.00 160.41 151.43 151.11 -8.97%
EPS 2.70 3.56 3.89 3.24 3.15 4.15 0.47 220.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6668 0.5932 0.00 0.5678 0.5685 0.5539 0.7141 -4.46%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.185 0.21 0.245 0.225 0.405 0.405 0.435 -
P/RPS 0.20 0.21 0.21 0.19 0.36 0.38 0.50 -45.68%
P/EPS 9.74 8.33 8.96 9.87 18.24 13.87 161.11 -84.57%
EY 10.27 12.00 11.16 10.13 5.48 7.21 0.62 548.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.50 0.00 0.56 1.01 1.04 1.06 -48.62%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 25/08/15 21/05/15 24/02/15 20/11/14 21/08/14 30/05/14 -
Price 0.205 0.14 0.23 0.275 0.29 0.415 0.425 -
P/RPS 0.22 0.14 0.20 0.24 0.26 0.39 0.49 -41.33%
P/EPS 10.79 5.56 8.41 12.06 13.06 14.21 157.41 -83.22%
EY 9.27 18.00 11.89 8.29 7.66 7.04 0.64 493.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.33 0.00 0.69 0.72 1.06 1.04 -43.61%

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