[SCOMI] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 90.5%
YoY- -49.55%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 877,351 414,125 1,653,028 1,231,740 762,102 377,493 1,940,627 -41.06%
PBT 47,800 27,064 77,058 54,029 34,558 15,448 41,714 9.49%
Tax -16,775 -8,536 -44,674 -25,570 -16,785 -9,154 -40,008 -43.95%
NP 31,025 18,528 32,384 28,459 17,773 6,294 1,706 590.32%
-
NP to SH 17,256 11,342 5,144 9,119 4,787 1,478 -65,028 -
-
Tax Rate 35.09% 31.54% 57.97% 47.33% 48.57% 59.26% 95.91% -
Total Cost 846,326 395,597 1,620,644 1,203,281 744,329 371,199 1,938,921 -42.42%
-
Net Worth 621,837 605,942 781,125 797,912 746,771 720,524 501,203 15.44%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 621,837 605,942 781,125 797,912 746,771 720,524 501,203 15.44%
NOSH 1,554,594 1,553,698 1,905,185 1,899,791 1,914,800 1,847,500 1,285,138 13.51%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.54% 4.47% 1.96% 2.31% 2.33% 1.67% 0.09% -
ROE 2.78% 1.87% 0.66% 1.14% 0.64% 0.21% -12.97% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 56.44 26.65 86.76 64.84 39.80 20.43 151.01 -48.08%
EPS 1.11 0.73 0.27 0.48 0.25 0.08 -5.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.39 0.41 0.42 0.39 0.39 0.39 1.70%
Adjusted Per Share Value based on latest NOSH - 1,883,478
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 80.20 37.86 151.11 112.60 69.67 34.51 177.40 -41.06%
EPS 1.58 1.04 0.47 0.83 0.44 0.14 -5.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5685 0.5539 0.7141 0.7294 0.6827 0.6587 0.4582 15.44%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.405 0.405 0.435 0.365 0.365 0.385 0.35 -
P/RPS 0.72 1.52 0.50 0.56 0.92 1.88 0.23 113.84%
P/EPS 36.49 55.48 161.11 76.04 146.00 481.25 -6.92 -
EY 2.74 1.80 0.62 1.32 0.68 0.21 -14.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.04 1.06 0.87 0.94 0.99 0.90 7.98%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 30/05/14 20/02/14 20/11/13 23/08/13 31/05/13 -
Price 0.29 0.415 0.425 0.455 0.38 0.36 0.42 -
P/RPS 0.51 1.56 0.49 0.70 0.95 1.76 0.28 49.09%
P/EPS 26.13 56.85 157.41 94.79 152.00 450.00 -8.30 -
EY 3.83 1.76 0.64 1.05 0.66 0.22 -12.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.06 1.04 1.08 0.97 0.92 1.08 -23.66%

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