[SCOMI] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Announcement Date
11-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -154.2%
YoY- -225.48%
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 862,937 638,190 413,609 237,563 1,383,332 1,091,604 717,651 13.06%
PBT -141,980 -54,170 -48,489 -17,900 25,793 47,564 34,711 -
Tax -18,809 -6,477 -5,058 -4,199 -13,889 -17,961 -14,134 20.96%
NP -160,789 -60,647 -53,547 -22,099 11,904 29,603 20,577 -
-
NP to SH -107,591 -39,547 -33,373 -12,214 22,536 20,455 14,743 -
-
Tax Rate - - - - 53.85% 37.76% 40.72% -
Total Cost 1,023,726 698,837 467,156 259,662 1,371,428 1,062,001 697,074 29.17%
-
Net Worth 585,483 642,143 623,256 642,143 529,762 697,329 729,390 -13.61%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 585,483 642,143 623,256 642,143 529,762 697,329 729,390 -13.61%
NOSH 1,917,510 1,917,510 1,917,510 1,917,510 1,558,124 1,549,621 1,551,894 15.13%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -18.63% -9.50% -12.95% -9.30% 0.86% 2.71% 2.87% -
ROE -18.38% -6.16% -5.35% -1.90% 4.25% 2.93% 2.02% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 45.69 33.79 21.90 12.58 88.78 70.44 46.24 -0.79%
EPS -5.70 -2.09 -1.77 -0.65 1.18 1.32 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.34 0.33 0.34 0.34 0.45 0.47 -24.20%
Adjusted Per Share Value based on latest NOSH - 1,917,510
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 78.89 58.34 37.81 21.72 126.46 99.79 65.60 13.07%
EPS -9.84 -3.62 -3.05 -1.12 2.06 1.87 1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5352 0.587 0.5698 0.587 0.4843 0.6375 0.6668 -13.62%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.185 0.12 0.13 0.16 0.19 0.17 0.185 -
P/RPS 0.42 0.36 0.59 1.27 0.21 0.24 0.40 3.30%
P/EPS -3.25 -5.73 -7.36 -24.74 13.14 12.88 19.47 -
EY -30.74 -17.45 -13.59 -4.04 7.61 7.76 5.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.35 0.39 0.47 0.56 0.38 0.39 36.17%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 24/02/17 28/11/16 11/08/16 31/05/16 25/02/16 27/11/15 -
Price 0.155 0.175 0.105 0.145 0.175 0.20 0.205 -
P/RPS 0.35 0.52 0.48 1.15 0.20 0.28 0.44 -14.13%
P/EPS -2.73 -8.36 -5.94 -22.42 12.10 15.15 21.58 -
EY -36.69 -11.97 -16.83 -4.46 8.26 6.60 4.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.32 0.43 0.51 0.44 0.44 11.76%

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