[SCOMIES] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 51.3%
YoY- 104.79%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 107,887 645,321 525,413 393,341 259,160 124,891 613,763 -68.58%
PBT 6,229 -80,252 -24,116 15,527 9,236 2,902 -198,925 -
Tax -3,039 -19,337 -14,483 -11,294 -7,886 -2,590 -18,350 -69.80%
NP 3,190 -99,589 -38,599 4,233 1,350 312 -217,275 -
-
NP to SH 3,541 -93,044 -33,525 2,908 1,922 508 -207,935 -
-
Tax Rate 48.79% - - 72.74% 85.38% 89.25% - -
Total Cost 104,697 744,910 564,012 389,108 257,810 124,579 831,038 -74.83%
-
Net Worth 398,075 374,659 468,324 491,740 538,572 515,156 491,740 -13.12%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 398,075 374,659 468,324 491,740 538,572 515,156 491,740 -13.12%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.96% -15.43% -7.35% 1.08% 0.52% 0.25% -35.40% -
ROE 0.89% -24.83% -7.16% 0.59% 0.36% 0.10% -42.29% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.61 27.56 22.44 16.80 11.07 5.33 26.21 -68.57%
EPS 0.15 -3.97 -1.43 0.12 0.08 0.02 -8.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.20 0.21 0.23 0.22 0.21 -13.12%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.13 132.37 107.78 80.69 53.16 25.62 125.90 -68.58%
EPS 0.73 -19.09 -6.88 0.60 0.39 0.10 -42.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8166 0.7685 0.9607 1.0087 1.1048 1.0567 1.0087 -13.12%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.105 0.10 0.085 0.04 0.075 0.08 0.105 -
P/RPS 2.28 0.36 0.38 0.24 0.68 1.50 0.40 218.75%
P/EPS 69.44 -2.52 -5.94 32.21 91.37 368.76 -1.18 -
EY 1.44 -39.73 -16.84 3.10 1.09 0.27 -84.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.43 0.19 0.33 0.36 0.50 15.40%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 30/08/19 31/05/19 25/02/19 30/11/18 24/08/18 31/05/18 -
Price 0.075 0.08 0.08 0.055 0.04 0.065 0.08 -
P/RPS 1.63 0.29 0.36 0.33 0.36 1.22 0.31 202.07%
P/EPS 49.60 -2.01 -5.59 44.29 48.73 299.62 -0.90 -
EY 2.02 -49.67 -17.90 2.26 2.05 0.33 -111.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.40 0.26 0.17 0.30 0.38 10.25%

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