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

Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -137.7%
YoY- -587.57%
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 118,613 63,540 32,972 174,548 138,877 89,399 46,092 87.25%
PBT 643 -2,417 586 -11,880 5,407 3,864 1,958 -52.24%
Tax -241 -210 -242 10,037 -518 -211 -102 76.93%
NP 402 -2,627 344 -1,843 4,889 3,653 1,856 -63.76%
-
NP to SH 402 -2,627 344 -1,843 4,889 3,653 1,856 -63.76%
-
Tax Rate 37.48% - 41.30% - 9.58% 5.46% 5.21% -
Total Cost 118,211 66,167 32,628 176,391 133,988 85,746 44,236 91.99%
-
Net Worth 277,084 272,935 278,639 266,211 273,510 276,535 278,399 -0.31%
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 277,084 272,935 278,639 266,211 273,510 276,535 278,399 -0.31%
NOSH 342,080 341,168 343,999 341,296 341,888 341,401 343,703 -0.31%
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 0.34% -4.13% 1.04% -1.06% 3.52% 4.09% 4.03% -
ROE 0.15% -0.96% 0.12% -0.69% 1.79% 1.32% 0.67% -
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 34.67 18.62 9.58 51.14 40.62 26.19 13.41 87.83%
EPS 0.12 -0.77 0.10 -0.54 1.43 1.07 0.54 -63.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.80 0.81 0.78 0.80 0.81 0.81 0.00%
Adjusted Per Share Value based on latest NOSH - 341,725
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 34.66 18.57 9.64 51.01 40.59 26.13 13.47 87.23%
EPS 0.12 -0.77 0.10 -0.54 1.43 1.07 0.54 -63.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8098 0.7976 0.8143 0.778 0.7993 0.8082 0.8136 -0.31%
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 0.16 0.145 0.235 0.235 0.28 0.245 0.295 -
P/RPS 0.46 0.78 2.45 0.46 0.69 0.94 2.20 -64.60%
P/EPS 136.15 -18.83 235.00 -43.52 19.58 22.90 54.63 83.31%
EY 0.73 -5.31 0.43 -2.30 5.11 4.37 1.83 -45.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 0.29 0.30 0.35 0.30 0.36 -32.29%
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 23/02/16 27/11/15 25/08/15 -
Price 0.39 0.185 0.185 0.23 0.27 0.255 0.245 -
P/RPS 1.12 0.99 1.93 0.45 0.66 0.97 1.83 -27.80%
P/EPS 331.87 -24.03 185.00 -42.59 18.88 23.83 45.37 274.55%
EY 0.30 -4.16 0.54 -2.35 5.30 4.20 2.20 -73.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.23 0.23 0.29 0.34 0.31 0.30 36.60%

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