[SCOMI] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 38.74%
YoY- -22.96%
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 413,609 237,563 1,383,332 1,091,604 717,651 379,895 1,798,572 -62.36%
PBT -48,489 -17,900 25,793 47,564 34,711 20,025 103,909 -
Tax -5,058 -4,199 -13,889 -17,961 -14,134 -6,017 -40,152 -74.77%
NP -53,547 -22,099 11,904 29,603 20,577 14,008 63,757 -
-
NP to SH -33,373 -12,214 22,536 20,455 14,743 9,734 42,539 -
-
Tax Rate - - 53.85% 37.76% 40.72% 30.05% 38.64% -
Total Cost 467,156 259,662 1,371,428 1,062,001 697,074 365,887 1,734,815 -58.19%
-
Net Worth 623,256 642,143 529,762 697,329 729,390 648,933 0 -
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 623,256 642,143 529,762 697,329 729,390 648,933 0 -
NOSH 1,917,510 1,917,510 1,558,124 1,549,621 1,551,894 1,545,079 1,555,205 14.93%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -12.95% -9.30% 0.86% 2.71% 2.87% 3.69% 3.54% -
ROE -5.35% -1.90% 4.25% 2.93% 2.02% 1.50% 0.00% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 21.90 12.58 88.78 70.44 46.24 24.59 115.65 -66.92%
EPS -1.77 -0.65 1.18 1.32 0.95 0.63 2.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.34 0.34 0.45 0.47 0.42 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,543,783
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 37.81 21.72 126.46 99.79 65.60 34.73 164.42 -62.36%
EPS -3.05 -1.12 2.06 1.87 1.35 0.89 3.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5698 0.587 0.4843 0.6375 0.6668 0.5932 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.13 0.16 0.19 0.17 0.185 0.21 0.245 -
P/RPS 0.59 1.27 0.21 0.24 0.40 0.85 0.21 98.73%
P/EPS -7.36 -24.74 13.14 12.88 19.47 33.33 8.96 -
EY -13.59 -4.04 7.61 7.76 5.14 3.00 11.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.56 0.38 0.39 0.50 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 11/08/16 31/05/16 25/02/16 27/11/15 25/08/15 21/05/15 -
Price 0.105 0.145 0.175 0.20 0.205 0.14 0.23 -
P/RPS 0.48 1.15 0.20 0.28 0.44 0.57 0.20 78.97%
P/EPS -5.94 -22.42 12.10 15.15 21.58 22.22 8.41 -
EY -16.83 -4.46 8.26 6.60 4.63 4.50 11.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 0.51 0.44 0.44 0.33 0.00 -

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