[SCOMIES] QoQ Cumulative Quarter Result on 30-Jun-2021 [#4]

Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -420.18%
YoY- -14.81%
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 0 123,406 62,462 308,499 226,654 156,817 76,168 -
PBT -5,864 -3,364 2,581 -206,892 -34,745 -34,762 -14,725 -45.90%
Tax -1,046 -3,667 -1,919 -5,735 -5,156 -2,668 -1,186 -8.04%
NP -6,910 -7,031 662 -212,627 -39,901 -37,430 -15,911 -42.68%
-
NP to SH -5,919 -6,994 1,560 -211,574 -40,673 -40,307 -17,110 -50.75%
-
Tax Rate - - 74.35% - - - - -
Total Cost 6,910 130,437 61,800 521,126 266,555 194,247 92,079 -82.23%
-
Net Worth -32,782 -23,416 -23,416 -14,049 159,230 196,696 206,062 -
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth -32,782 -23,416 -23,416 -14,049 159,230 196,696 206,062 -
NOSH 468,355 468,355 468,355 468,355 468,355 468,355 468,355 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 0.00% -5.70% 1.06% -68.92% -17.60% -23.87% -20.89% -
ROE 0.00% 0.00% 0.00% 0.00% -25.54% -20.49% -8.30% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 0.00 26.35 13.34 65.87 48.40 33.48 16.26 -
EPS -1.26 -1.50 0.33 -45.18 -8.68 -8.61 -3.65 -50.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.07 -0.05 -0.05 -0.03 0.34 0.42 0.44 -
Adjusted Per Share Value based on latest NOSH - 468,355
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 0.00 26.35 13.34 65.87 48.40 33.48 16.26 -
EPS -1.26 -1.50 0.33 -45.18 -8.68 -8.61 -3.65 -50.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.07 -0.05 -0.05 -0.03 0.34 0.42 0.44 -
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.05 0.055 0.07 0.085 0.11 0.095 0.095 -
P/RPS 0.00 0.21 0.52 0.13 0.23 0.28 0.58 -
P/EPS -3.96 -3.68 21.01 -0.19 -1.27 -1.10 -2.60 32.41%
EY -25.28 -27.15 4.76 -531.49 -78.95 -90.60 -38.46 -24.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.32 0.23 0.22 -
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 25/02/22 29/11/21 28/09/21 25/05/21 26/02/21 26/11/20 -
Price 0.035 0.055 0.06 0.08 0.08 0.085 0.09 -
P/RPS 0.00 0.21 0.45 0.12 0.17 0.25 0.55 -
P/EPS -2.77 -3.68 18.01 -0.18 -0.92 -0.99 -2.46 8.24%
EY -36.11 -27.15 5.55 -564.71 -108.56 -101.25 -40.59 -7.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.24 0.20 0.20 -

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