[SCOMI] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 10.17%
YoY- -47.02%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 638,190 413,609 237,563 1,383,332 1,091,604 717,651 379,895 41.09%
PBT -54,170 -48,489 -17,900 25,793 47,564 34,711 20,025 -
Tax -6,477 -5,058 -4,199 -13,889 -17,961 -14,134 -6,017 5.01%
NP -60,647 -53,547 -22,099 11,904 29,603 20,577 14,008 -
-
NP to SH -39,547 -33,373 -12,214 22,536 20,455 14,743 9,734 -
-
Tax Rate - - - 53.85% 37.76% 40.72% 30.05% -
Total Cost 698,837 467,156 259,662 1,371,428 1,062,001 697,074 365,887 53.63%
-
Net Worth 642,143 623,256 642,143 529,762 697,329 729,390 648,933 -0.69%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 642,143 623,256 642,143 529,762 697,329 729,390 648,933 -0.69%
NOSH 1,917,510 1,917,510 1,917,510 1,558,124 1,549,621 1,551,894 1,545,079 15.40%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -9.50% -12.95% -9.30% 0.86% 2.71% 2.87% 3.69% -
ROE -6.16% -5.35% -1.90% 4.25% 2.93% 2.02% 1.50% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 33.79 21.90 12.58 88.78 70.44 46.24 24.59 23.48%
EPS -2.09 -1.77 -0.65 1.18 1.32 0.95 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.34 0.34 0.45 0.47 0.42 -13.08%
Adjusted Per Share Value based on latest NOSH - 1,524,615
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 58.34 37.81 21.72 126.46 99.79 65.60 34.73 41.08%
EPS -3.62 -3.05 -1.12 2.06 1.87 1.35 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.587 0.5698 0.587 0.4843 0.6375 0.6668 0.5932 -0.69%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.12 0.13 0.16 0.19 0.17 0.185 0.21 -
P/RPS 0.36 0.59 1.27 0.21 0.24 0.40 0.85 -43.45%
P/EPS -5.73 -7.36 -24.74 13.14 12.88 19.47 33.33 -
EY -17.45 -13.59 -4.04 7.61 7.76 5.14 3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.47 0.56 0.38 0.39 0.50 -21.07%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 28/11/16 11/08/16 31/05/16 25/02/16 27/11/15 25/08/15 -
Price 0.175 0.105 0.145 0.175 0.20 0.205 0.14 -
P/RPS 0.52 0.48 1.15 0.20 0.28 0.44 0.57 -5.91%
P/EPS -8.36 -5.94 -22.42 12.10 15.15 21.58 22.22 -
EY -11.97 -16.83 -4.46 8.26 6.60 4.63 4.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.32 0.43 0.51 0.44 0.44 0.33 33.49%

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