[SCOMI] QoQ Cumulative Quarter Result on 31-Dec-2019 [#2]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -258.95%
YoY- 92.09%
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 0 232,022 232,022 232,022 107,887 645,321 553,921 -
PBT -5,428 -259,211 -125,637 1,056 1,983 -293,970 -121,608 -87.34%
Tax 0 -4,013 -4,013 -4,013 -3,039 -111,806 -14,483 -
NP -5,428 -263,224 -129,650 -2,957 -1,056 -405,776 -136,091 -88.25%
-
NP to SH -5,428 -266,240 -132,666 -5,973 -1,664 -378,651 -119,501 -87.19%
-
Tax Rate - - - 380.02% 153.25% - - -
Total Cost 5,428 495,246 361,672 234,979 108,943 1,051,097 690,012 -96.00%
-
Net Worth -240,659 -262,537 -131,268 -21,878 -32,817 -32,817 218,781 -
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth -240,659 -262,537 -131,268 -21,878 -32,817 -32,817 218,781 -
NOSH 1,093,907 1,093,907 1,093,907 1,093,907 1,093,907 1,093,907 1,093,907 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 0.00% -113.45% -55.88% -1.27% -0.98% -62.88% -24.57% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -54.62% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.00 21.21 21.21 21.21 9.86 58.99 50.64 -
EPS -0.50 -24.34 -12.13 -0.55 -0.15 -34.61 -10.92 -87.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.22 -0.24 -0.12 -0.02 -0.03 -0.03 0.20 -
Adjusted Per Share Value based on latest NOSH - 1,093,907
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.00 21.21 21.21 21.21 9.86 58.99 50.64 -
EPS -0.50 -24.34 -12.13 -0.55 -0.15 -34.61 -10.92 -87.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.22 -0.24 -0.12 -0.02 -0.03 -0.03 0.20 -
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.035 0.035 0.015 0.04 0.075 0.075 0.05 -
P/RPS 0.00 0.17 0.07 0.19 0.76 0.13 0.10 -
P/EPS -7.05 -0.14 -0.12 -7.33 -49.30 -0.22 -0.46 513.94%
EY -14.18 -695.38 -808.51 -13.65 -2.03 -461.53 -218.48 -83.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 28/08/20 29/06/20 28/02/20 27/11/19 30/08/19 31/05/19 -
Price 0.015 0.04 0.035 0.03 0.065 0.085 0.055 -
P/RPS 0.00 0.19 0.17 0.14 0.66 0.14 0.11 -
P/EPS -3.02 -0.16 -0.29 -5.49 -42.73 -0.25 -0.50 230.57%
EY -33.08 -608.46 -346.51 -18.20 -2.34 -407.23 -198.62 -69.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -

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