[SCOMI] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -57.69%
YoY- 107.91%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,815,882 1,754,702 1,656,500 1,653,028 1,642,320 1,524,204 1,509,972 13.04%
PBT 96,473 95,600 108,256 77,058 72,038 69,116 61,792 34.47%
Tax -32,653 -33,550 -34,144 -44,674 -34,093 -33,570 -36,616 -7.33%
NP 63,820 62,050 74,112 32,384 37,945 35,546 25,176 85.59%
-
NP to SH 35,401 34,512 45,368 5,144 12,158 9,574 5,912 228.67%
-
Tax Rate 33.85% 35.09% 31.54% 57.97% 47.33% 48.57% 59.26% -
Total Cost 1,752,062 1,692,652 1,582,388 1,620,644 1,604,374 1,488,658 1,484,796 11.63%
-
Net Worth 621,076 621,837 605,942 781,125 797,912 746,771 720,524 -9.40%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 621,076 621,837 605,942 781,125 797,912 746,771 720,524 -9.40%
NOSH 1,552,690 1,554,594 1,553,698 1,905,185 1,899,791 1,914,800 1,847,500 -10.91%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.51% 3.54% 4.47% 1.96% 2.31% 2.33% 1.67% -
ROE 5.70% 5.55% 7.49% 0.66% 1.52% 1.28% 0.82% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 116.95 112.87 106.62 86.76 86.45 79.60 81.73 26.90%
EPS 2.28 2.22 2.92 0.27 0.64 0.50 0.32 268.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.39 0.41 0.42 0.39 0.39 1.69%
Adjusted Per Share Value based on latest NOSH - 1,892,857
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 166.00 160.41 151.43 151.11 150.13 139.34 138.03 13.05%
EPS 3.24 3.15 4.15 0.47 1.11 0.88 0.54 229.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5678 0.5685 0.5539 0.7141 0.7294 0.6827 0.6587 -9.40%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.225 0.405 0.405 0.435 0.365 0.365 0.385 -
P/RPS 0.19 0.36 0.38 0.50 0.42 0.46 0.47 -45.23%
P/EPS 9.87 18.24 13.87 161.11 57.03 73.00 120.31 -81.03%
EY 10.13 5.48 7.21 0.62 1.75 1.37 0.83 427.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.01 1.04 1.06 0.87 0.94 0.99 -31.53%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 20/11/14 21/08/14 30/05/14 20/02/14 20/11/13 23/08/13 -
Price 0.275 0.29 0.415 0.425 0.455 0.38 0.36 -
P/RPS 0.24 0.26 0.39 0.49 0.53 0.48 0.44 -33.16%
P/EPS 12.06 13.06 14.21 157.41 71.09 76.00 112.50 -77.34%
EY 8.29 7.66 7.04 0.64 1.41 1.32 0.89 340.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 1.06 1.04 1.08 0.97 0.92 -17.40%

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