[SCOMI] QoQ Cumulative Quarter Result on 31-Mar-2013

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013
Profit Trend
QoQ- -459.73%
YoY- -663.35%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,231,740 762,102 377,493 1,940,627 1,594,597 1,193,557 850,078 27.96%
PBT 54,029 34,558 15,448 41,714 100,399 50,499 43,981 14.65%
Tax -25,570 -16,785 -9,154 -40,008 -79,118 -8,008 -3,597 268.39%
NP 28,459 17,773 6,294 1,706 21,281 42,491 40,384 -20.75%
-
NP to SH 9,119 4,787 1,478 -65,028 18,077 45,007 19,537 -39.74%
-
Tax Rate 47.33% 48.57% 59.26% 95.91% 78.80% 15.86% 8.18% -
Total Cost 1,203,281 744,329 371,199 1,938,921 1,573,316 1,151,066 809,694 30.13%
-
Net Worth 797,912 746,771 720,524 501,203 390,854 599,164 683,795 10.80%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 797,912 746,771 720,524 501,203 390,854 599,164 683,795 10.80%
NOSH 1,899,791 1,914,800 1,847,500 1,285,138 1,221,418 1,393,405 1,395,500 22.76%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.31% 2.33% 1.67% 0.09% 1.33% 3.56% 4.75% -
ROE 1.14% 0.64% 0.21% -12.97% 4.63% 7.51% 2.86% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 64.84 39.80 20.43 151.01 130.55 85.66 60.92 4.23%
EPS 0.48 0.25 0.08 -5.06 1.48 3.23 1.40 -50.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.39 0.39 0.39 0.32 0.43 0.49 -9.74%
Adjusted Per Share Value based on latest NOSH - 1,536,136
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 112.60 69.67 34.51 177.40 145.77 109.11 77.71 27.96%
EPS 0.83 0.44 0.14 -5.94 1.65 4.11 1.79 -40.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7294 0.6827 0.6587 0.4582 0.3573 0.5477 0.6251 10.80%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.365 0.365 0.385 0.35 0.35 0.39 0.22 -
P/RPS 0.56 0.92 1.88 0.23 0.00 0.00 0.36 34.14%
P/EPS 76.04 146.00 481.25 -6.92 0.00 0.00 15.71 185.31%
EY 1.32 0.68 0.21 -14.46 0.00 0.00 6.36 -64.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.94 0.99 0.90 0.00 0.00 0.45 55.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 20/11/13 23/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.455 0.38 0.36 0.42 0.31 0.34 0.28 -
P/RPS 0.70 0.95 1.76 0.28 0.00 0.00 0.46 32.19%
P/EPS 94.79 152.00 450.00 -8.30 0.00 0.00 20.00 181.35%
EY 1.05 0.66 0.22 -12.05 0.00 0.00 5.00 -64.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.97 0.92 1.08 0.00 0.00 0.57 52.94%

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