[SCOMI] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -43.59%
YoY- 107.91%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,361,912 877,351 414,125 1,653,028 1,231,740 762,102 377,493 134.68%
PBT 72,355 47,800 27,064 77,058 54,029 34,558 15,448 179.15%
Tax -24,490 -16,775 -8,536 -44,674 -25,570 -16,785 -9,154 92.37%
NP 47,865 31,025 18,528 32,384 28,459 17,773 6,294 285.29%
-
NP to SH 26,551 17,256 11,342 5,144 9,119 4,787 1,478 582.31%
-
Tax Rate 33.85% 35.09% 31.54% 57.97% 47.33% 48.57% 59.26% -
Total Cost 1,314,047 846,326 395,597 1,620,644 1,203,281 744,329 371,199 131.74%
-
Net Worth 621,076 621,837 605,942 781,125 797,912 746,771 720,524 -9.40%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 621,076 621,837 605,942 781,125 797,912 746,771 720,524 -9.40%
NOSH 1,552,690 1,554,594 1,553,698 1,905,185 1,899,791 1,914,800 1,847,500 -10.91%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.51% 3.54% 4.47% 1.96% 2.31% 2.33% 1.67% -
ROE 4.28% 2.78% 1.87% 0.66% 1.14% 0.64% 0.21% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 87.71 56.44 26.65 86.76 64.84 39.80 20.43 163.45%
EPS 1.71 1.11 0.73 0.27 0.48 0.25 0.08 665.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.39 0.41 0.42 0.39 0.39 1.69%
Adjusted Per Share Value based on latest NOSH - 1,892,857
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 124.50 80.20 37.86 151.11 112.60 69.67 34.51 134.67%
EPS 2.43 1.58 1.04 0.47 0.83 0.44 0.14 566.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5678 0.5685 0.5539 0.7141 0.7294 0.6827 0.6587 -9.40%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.225 0.405 0.405 0.435 0.365 0.365 0.385 -
P/RPS 0.26 0.72 1.52 0.50 0.56 0.92 1.88 -73.16%
P/EPS 13.16 36.49 55.48 161.11 76.04 146.00 481.25 -90.86%
EY 7.60 2.74 1.80 0.62 1.32 0.68 0.21 986.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.01 1.04 1.06 0.87 0.94 0.99 -31.53%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 20/11/14 21/08/14 30/05/14 20/02/14 20/11/13 23/08/13 -
Price 0.275 0.29 0.415 0.425 0.455 0.38 0.36 -
P/RPS 0.31 0.51 1.56 0.49 0.70 0.95 1.76 -68.47%
P/EPS 16.08 26.13 56.85 157.41 94.79 152.00 450.00 -89.08%
EY 6.22 3.83 1.76 0.64 1.05 0.66 0.22 822.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 1.06 1.04 1.08 0.97 0.92 -17.40%

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