[SCOMI] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -172.06%
YoY- -577.42%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 571,701 387,616 213,809 862,937 638,190 413,609 237,563 79.29%
PBT -115,662 -58,131 -24,664 -141,980 -54,170 -48,489 -17,900 245.73%
Tax -12,226 -6,417 -3,115 -18,809 -6,477 -5,058 -4,199 103.50%
NP -127,888 -64,548 -27,779 -160,789 -60,647 -53,547 -22,099 221.30%
-
NP to SH -90,580 -42,166 -16,180 -107,591 -39,547 -33,373 -12,214 278.90%
-
Tax Rate - - - - - - - -
Total Cost 699,589 452,164 241,588 1,023,726 698,837 467,156 259,662 93.27%
-
Net Worth 418,678 494,801 513,832 585,483 642,143 623,256 642,143 -24.75%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 418,678 494,801 513,832 585,483 642,143 623,256 642,143 -24.75%
NOSH 1,917,510 1,917,510 1,917,510 1,917,510 1,917,510 1,917,510 1,917,510 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -22.37% -16.65% -12.99% -18.63% -9.50% -12.95% -9.30% -
ROE -21.63% -8.52% -3.15% -18.38% -6.16% -5.35% -1.90% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 30.04 20.37 11.23 45.69 33.79 21.90 12.58 78.37%
EPS -4.76 -2.22 -0.85 -5.70 -2.09 -1.77 -0.65 275.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.26 0.27 0.31 0.34 0.33 0.34 -25.13%
Adjusted Per Share Value based on latest NOSH - 1,917,510
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 52.26 35.43 19.55 78.89 58.34 37.81 21.72 79.27%
EPS -8.28 -3.85 -1.48 -9.84 -3.62 -3.05 -1.12 278.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3827 0.4523 0.4697 0.5352 0.587 0.5698 0.587 -24.75%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.155 0.18 0.125 0.185 0.12 0.13 0.16 -
P/RPS 0.52 0.88 1.11 0.42 0.36 0.59 1.27 -44.77%
P/EPS -3.26 -8.12 -14.70 -3.25 -5.73 -7.36 -24.74 -74.00%
EY -30.71 -12.31 -6.80 -30.74 -17.45 -13.59 -4.04 285.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.46 0.62 0.35 0.39 0.47 30.32%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 24/02/17 28/11/16 11/08/16 -
Price 0.175 0.145 0.115 0.155 0.175 0.105 0.145 -
P/RPS 0.58 0.71 1.02 0.35 0.52 0.48 1.15 -36.56%
P/EPS -3.68 -6.54 -13.53 -2.73 -8.36 -5.94 -22.42 -69.92%
EY -27.20 -15.28 -7.39 -36.69 -11.97 -16.83 -4.46 232.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.56 0.43 0.52 0.51 0.32 0.43 51.09%

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