[SCOMI] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 52.14%
YoY- 260.48%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 379,895 1,798,572 1,361,912 877,351 414,125 1,653,028 1,231,740 -54.44%
PBT 20,025 103,909 72,355 47,800 27,064 77,058 54,029 -48.49%
Tax -6,017 -40,152 -24,490 -16,775 -8,536 -44,674 -25,570 -61.98%
NP 14,008 63,757 47,865 31,025 18,528 32,384 28,459 -37.74%
-
NP to SH 9,734 42,539 26,551 17,256 11,342 5,144 9,119 4.45%
-
Tax Rate 30.05% 38.64% 33.85% 35.09% 31.54% 57.97% 47.33% -
Total Cost 365,887 1,734,815 1,314,047 846,326 395,597 1,620,644 1,203,281 -54.87%
-
Net Worth 648,933 0 621,076 621,837 605,942 781,125 797,912 -12.90%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 648,933 0 621,076 621,837 605,942 781,125 797,912 -12.90%
NOSH 1,545,079 1,555,205 1,552,690 1,554,594 1,553,698 1,905,185 1,899,791 -12.90%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.69% 3.54% 3.51% 3.54% 4.47% 1.96% 2.31% -
ROE 1.50% 0.00% 4.28% 2.78% 1.87% 0.66% 1.14% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 24.59 115.65 87.71 56.44 26.65 86.76 64.84 -47.69%
EPS 0.63 2.74 1.71 1.11 0.73 0.27 0.48 19.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.00 0.40 0.40 0.39 0.41 0.42 0.00%
Adjusted Per Share Value based on latest NOSH - 1,556,315
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 34.73 164.42 124.50 80.20 37.86 151.11 112.60 -54.44%
EPS 0.89 3.89 2.43 1.58 1.04 0.47 0.83 4.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5932 0.00 0.5678 0.5685 0.5539 0.7141 0.7294 -12.90%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.21 0.245 0.225 0.405 0.405 0.435 0.365 -
P/RPS 0.85 0.21 0.26 0.72 1.52 0.50 0.56 32.17%
P/EPS 33.33 8.96 13.16 36.49 55.48 161.11 76.04 -42.38%
EY 3.00 11.16 7.60 2.74 1.80 0.62 1.32 73.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 0.56 1.01 1.04 1.06 0.87 -30.94%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 21/05/15 24/02/15 20/11/14 21/08/14 30/05/14 20/02/14 -
Price 0.14 0.23 0.275 0.29 0.415 0.425 0.455 -
P/RPS 0.57 0.20 0.31 0.51 1.56 0.49 0.70 -12.83%
P/EPS 22.22 8.41 16.08 26.13 56.85 157.41 94.79 -62.08%
EY 4.50 11.89 6.22 3.83 1.76 0.64 1.05 164.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.00 0.69 0.72 1.06 1.04 1.08 -54.73%

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