[SCOMI] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -58.17%
YoY- 51.91%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 232,022 107,887 645,321 553,921 421,849 287,668 144,781 36.82%
PBT 1,056 1,983 -293,970 -121,608 -61,936 -45,555 -23,046 -
Tax -4,013 -3,039 -111,806 -14,483 -11,294 -7,886 -2,590 33.79%
NP -2,957 -1,056 -405,776 -136,091 -73,230 -53,441 -25,636 -76.21%
-
NP to SH -5,973 -1,664 -378,651 -119,501 -75,554 -53,529 -25,615 -62.01%
-
Tax Rate 380.02% 153.25% - - - - - -
Total Cost 234,979 108,943 1,051,097 690,012 495,079 341,109 170,417 23.81%
-
Net Worth -21,878 -32,817 -32,817 218,781 262,537 317,233 328,172 -
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth -21,878 -32,817 -32,817 218,781 262,537 317,233 328,172 -
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -1.27% -0.98% -62.88% -24.57% -17.36% -18.58% -17.71% -
ROE 0.00% 0.00% 0.00% -54.62% -28.78% -16.87% -7.81% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 21.21 9.86 58.99 50.64 38.56 26.30 13.24 36.79%
EPS -0.55 -0.15 -34.61 -10.92 -6.91 -4.89 -2.34 -61.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.02 -0.03 -0.03 0.20 0.24 0.29 0.30 -
Adjusted Per Share Value based on latest NOSH - 1,093,907
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 21.21 9.86 58.99 50.64 38.56 26.30 13.24 36.79%
EPS -0.55 -0.15 -34.61 -10.92 -6.91 -4.89 -2.34 -61.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.02 -0.03 -0.03 0.20 0.24 0.29 0.30 -
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.04 0.075 0.075 0.05 0.055 0.08 0.115 -
P/RPS 0.19 0.76 0.13 0.10 0.14 0.30 0.87 -63.63%
P/EPS -7.33 -49.30 -0.22 -0.46 -0.80 -1.63 -4.91 30.52%
EY -13.65 -2.03 -461.53 -218.48 -125.58 -61.17 -20.36 -23.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.25 0.23 0.28 0.38 -
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 27/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.03 0.065 0.085 0.055 0.04 0.055 0.065 -
P/RPS 0.14 0.66 0.14 0.11 0.10 0.21 0.49 -56.52%
P/EPS -5.49 -42.73 -0.25 -0.50 -0.58 -1.12 -2.78 57.20%
EY -18.20 -2.34 -407.23 -198.62 -172.67 -88.97 -36.02 -36.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.28 0.17 0.19 0.22 -

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