[SCOMI] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -108.98%
YoY- -26.95%
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 645,321 553,921 421,849 287,668 144,781 703,824 571,701 8.43%
PBT -293,970 -121,608 -61,936 -45,555 -23,046 -307,093 -115,662 86.55%
Tax -111,806 -14,483 -11,294 -7,886 -2,590 -19,172 -12,226 339.08%
NP -405,776 -136,091 -73,230 -53,441 -25,636 -326,265 -127,888 116.38%
-
NP to SH -378,651 -119,501 -75,554 -53,529 -25,615 -248,481 -90,580 160.18%
-
Tax Rate - - - - - - - -
Total Cost 1,051,097 690,012 495,079 341,109 170,417 1,030,089 699,589 31.27%
-
Net Worth -32,817 218,781 262,537 317,233 328,172 349,650 418,678 -
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth -32,817 218,781 262,537 317,233 328,172 349,650 418,678 -
NOSH 1,093,907 1,093,907 1,093,907 1,093,907 1,093,907 1,093,907 1,917,510 -31.28%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -62.88% -24.57% -17.36% -18.58% -17.71% -46.36% -22.37% -
ROE 0.00% -54.62% -28.78% -16.87% -7.81% -71.07% -21.63% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 58.99 50.64 38.56 26.30 13.24 64.41 30.04 57.00%
EPS -34.61 -10.92 -6.91 -4.89 -2.34 -22.74 -4.76 276.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.20 0.24 0.29 0.30 0.32 0.22 -
Adjusted Per Share Value based on latest NOSH - 1,093,907
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 58.99 50.64 38.56 26.30 13.24 64.34 52.26 8.43%
EPS -34.61 -10.92 -6.91 -4.89 -2.34 -22.72 -8.28 160.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.20 0.24 0.29 0.30 0.3196 0.3827 -
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.075 0.05 0.055 0.08 0.115 0.12 0.155 -
P/RPS 0.13 0.10 0.14 0.30 0.87 0.19 0.52 -60.41%
P/EPS -0.22 -0.46 -0.80 -1.63 -4.91 -0.53 -3.26 -83.50%
EY -461.53 -218.48 -125.58 -61.17 -20.36 -189.51 -30.71 512.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.25 0.23 0.28 0.38 0.38 0.70 -
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.085 0.055 0.04 0.055 0.065 0.12 0.175 -
P/RPS 0.14 0.11 0.10 0.21 0.49 0.19 0.58 -61.33%
P/EPS -0.25 -0.50 -0.58 -1.12 -2.78 -0.53 -3.68 -83.43%
EY -407.23 -198.62 -172.67 -88.97 -36.02 -189.51 -27.20 510.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.28 0.17 0.19 0.22 0.38 0.80 -

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