[SCOMIES] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 86.43%
YoY- 4.73%
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 613,763 493,848 321,451 168,489 664,012 519,577 350,069 45.44%
PBT -198,925 -48,129 -33,003 -16,725 -126,637 -47,772 -42,219 181.31%
Tax -18,350 -10,865 -5,851 -2,260 -9,128 -6,227 -4,842 143.27%
NP -217,275 -58,994 -38,854 -18,985 -135,765 -53,999 -47,061 177.52%
-
NP to SH -207,935 -60,710 -38,273 -17,151 -126,406 -49,943 -42,062 190.47%
-
Tax Rate - - - - - - - -
Total Cost 831,038 552,842 360,305 187,474 799,777 573,576 397,130 63.67%
-
Net Worth 491,740 608,821 655,653 702,486 749,318 819,569 796,151 -27.49%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 491,740 608,821 655,653 702,486 749,318 819,569 796,151 -27.49%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -35.40% -11.95% -12.09% -11.27% -20.45% -10.39% -13.44% -
ROE -42.29% -9.97% -5.84% -2.44% -16.87% -6.09% -5.28% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 26.21 21.09 13.73 7.20 28.36 22.19 14.95 45.44%
EPS -8.88 -2.59 -1.63 -0.73 -5.40 -2.13 -1.80 190.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.26 0.28 0.30 0.32 0.35 0.34 -27.49%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 131.06 105.45 68.64 35.98 141.78 110.94 74.75 45.45%
EPS -44.40 -12.96 -8.17 -3.66 -26.99 -10.66 -8.98 190.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.30 1.40 1.50 1.60 1.75 1.70 -27.49%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.105 0.12 0.165 0.135 0.22 0.16 0.185 -
P/RPS 0.40 0.57 1.20 1.88 0.78 0.72 1.24 -52.99%
P/EPS -1.18 -4.63 -10.10 -18.43 -4.08 -7.50 -10.30 -76.44%
EY -84.57 -21.61 -9.91 -5.43 -24.54 -13.33 -9.71 323.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.59 0.45 0.69 0.46 0.54 -5.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 24/02/17 28/11/16 -
Price 0.08 0.12 0.13 0.10 0.18 0.225 0.15 -
P/RPS 0.31 0.57 0.95 1.39 0.63 1.01 1.00 -54.22%
P/EPS -0.90 -4.63 -7.95 -13.65 -3.33 -10.55 -8.35 -77.38%
EY -111.00 -21.61 -12.57 -7.32 -29.99 -9.48 -11.98 341.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.46 0.33 0.56 0.64 0.44 -9.31%

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