[SCOMI] QoQ Cumulative Quarter Result on 30-Jun-2018

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018
Profit Trend
QoQ- 89.69%
YoY- -58.31%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 553,921 421,849 287,668 144,781 703,824 571,701 387,616 26.89%
PBT -121,608 -61,936 -45,555 -23,046 -307,093 -115,662 -58,131 63.64%
Tax -14,483 -11,294 -7,886 -2,590 -19,172 -12,226 -6,417 72.14%
NP -136,091 -73,230 -53,441 -25,636 -326,265 -127,888 -64,548 64.49%
-
NP to SH -119,501 -75,554 -53,529 -25,615 -248,481 -90,580 -42,166 100.39%
-
Tax Rate - - - - - - - -
Total Cost 690,012 495,079 341,109 170,417 1,030,089 699,589 452,164 32.58%
-
Net Worth 218,781 262,537 317,233 328,172 349,650 418,678 494,801 -41.98%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 218,781 262,537 317,233 328,172 349,650 418,678 494,801 -41.98%
NOSH 1,093,907 1,093,907 1,093,907 1,093,907 1,093,907 1,917,510 1,917,510 -31.23%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -24.57% -17.36% -18.58% -17.71% -46.36% -22.37% -16.65% -
ROE -54.62% -28.78% -16.87% -7.81% -71.07% -21.63% -8.52% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 50.64 38.56 26.30 13.24 64.41 30.04 20.37 83.61%
EPS -10.92 -6.91 -4.89 -2.34 -22.74 -4.76 -2.22 189.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.24 0.29 0.30 0.32 0.22 0.26 -16.06%
Adjusted Per Share Value based on latest NOSH - 1,093,907
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 50.64 38.56 26.30 13.24 64.34 52.26 35.43 26.91%
EPS -10.92 -6.91 -4.89 -2.34 -22.72 -8.28 -3.85 100.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.24 0.29 0.30 0.3196 0.3827 0.4523 -41.98%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.05 0.055 0.08 0.115 0.12 0.155 0.18 -
P/RPS 0.10 0.14 0.30 0.87 0.19 0.52 0.88 -76.57%
P/EPS -0.46 -0.80 -1.63 -4.91 -0.53 -3.26 -8.12 -85.27%
EY -218.48 -125.58 -61.17 -20.36 -189.51 -30.71 -12.31 581.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.28 0.38 0.38 0.70 0.69 -49.20%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.055 0.04 0.055 0.065 0.12 0.175 0.145 -
P/RPS 0.11 0.10 0.21 0.49 0.19 0.58 0.71 -71.18%
P/EPS -0.50 -0.58 -1.12 -2.78 -0.53 -3.68 -6.54 -82.01%
EY -198.62 -172.67 -88.97 -36.02 -189.51 -27.20 -15.28 453.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.17 0.19 0.22 0.38 0.80 0.56 -37.03%

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