[SCOMI] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -77.12%
YoY- -14.18%
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,383,332 1,091,604 717,651 379,895 1,798,572 1,361,912 877,351 35.43%
PBT 25,793 47,564 34,711 20,025 103,909 72,355 47,800 -33.69%
Tax -13,889 -17,961 -14,134 -6,017 -40,152 -24,490 -16,775 -11.81%
NP 11,904 29,603 20,577 14,008 63,757 47,865 31,025 -47.16%
-
NP to SH 22,536 20,455 14,743 9,734 42,539 26,551 17,256 19.45%
-
Tax Rate 53.85% 37.76% 40.72% 30.05% 38.64% 33.85% 35.09% -
Total Cost 1,371,428 1,062,001 697,074 365,887 1,734,815 1,314,047 846,326 37.92%
-
Net Worth 529,762 697,329 729,390 648,933 0 621,076 621,837 -10.12%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 529,762 697,329 729,390 648,933 0 621,076 621,837 -10.12%
NOSH 1,558,124 1,549,621 1,551,894 1,545,079 1,555,205 1,552,690 1,554,594 0.15%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.86% 2.71% 2.87% 3.69% 3.54% 3.51% 3.54% -
ROE 4.25% 2.93% 2.02% 1.50% 0.00% 4.28% 2.78% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 88.78 70.44 46.24 24.59 115.65 87.71 56.44 35.21%
EPS 1.18 1.32 0.95 0.63 2.74 1.71 1.11 4.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.45 0.47 0.42 0.00 0.40 0.40 -10.25%
Adjusted Per Share Value based on latest NOSH - 1,545,079
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 126.46 99.79 65.60 34.73 164.42 124.50 80.20 35.43%
EPS 2.06 1.87 1.35 0.89 3.89 2.43 1.58 19.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4843 0.6375 0.6668 0.5932 0.00 0.5678 0.5685 -10.12%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.19 0.17 0.185 0.21 0.245 0.225 0.405 -
P/RPS 0.21 0.24 0.40 0.85 0.21 0.26 0.72 -55.98%
P/EPS 13.14 12.88 19.47 33.33 8.96 13.16 36.49 -49.35%
EY 7.61 7.76 5.14 3.00 11.16 7.60 2.74 97.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.38 0.39 0.50 0.00 0.56 1.01 -32.48%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 25/02/16 27/11/15 25/08/15 21/05/15 24/02/15 20/11/14 -
Price 0.175 0.20 0.205 0.14 0.23 0.275 0.29 -
P/RPS 0.20 0.28 0.44 0.57 0.20 0.31 0.51 -46.39%
P/EPS 12.10 15.15 21.58 22.22 8.41 16.08 26.13 -40.11%
EY 8.26 6.60 4.63 4.50 11.89 6.22 3.83 66.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.44 0.33 0.00 0.69 0.72 -20.52%

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