[SCOMIES] QoQ Quarter Result on 31-Dec-2015 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -20.37%
YoY- -48.74%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 145,478 204,591 256,057 324,475 294,449 333,803 385,668 -47.70%
PBT -24,369 -17,850 -35,904 13,031 17,291 17,577 22,115 -
Tax -891 -3,951 -6,476 -3,515 -8,008 -5,915 -17,469 -86.17%
NP -25,260 -21,801 -42,380 9,516 9,283 11,662 4,646 -
-
NP to SH -24,060 -18,002 -37,261 9,969 12,519 12,038 5,052 -
-
Tax Rate - - - 26.97% 46.31% 33.65% 78.99% -
Total Cost 170,738 226,392 298,437 314,959 285,166 322,141 381,022 -41.35%
-
Net Worth 796,151 819,567 818,387 913,232 889,815 819,567 774,399 1.85%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 796,151 819,567 818,387 913,232 889,815 819,567 774,399 1.85%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -17.36% -10.66% -16.55% 2.93% 3.15% 3.49% 1.20% -
ROE -3.02% -2.20% -4.55% 1.09% 1.41% 1.47% 0.65% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.21 8.74 10.95 13.86 12.57 14.26 16.43 -47.63%
EPS -1.03 -0.77 -1.59 0.43 0.53 0.51 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.35 0.35 0.39 0.38 0.35 0.33 2.00%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 31.06 43.69 54.68 69.28 62.87 71.28 82.35 -47.70%
EPS -5.14 -3.84 -7.96 2.13 2.67 2.57 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.75 1.7475 1.95 1.90 1.75 1.6536 1.85%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.185 0.205 0.21 0.245 0.265 0.36 0.52 -
P/RPS 2.98 2.35 1.92 1.77 2.11 2.53 3.16 -3.82%
P/EPS -18.00 -26.67 -13.18 57.55 49.57 70.03 241.54 -
EY -5.55 -3.75 -7.59 1.74 2.02 1.43 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.60 0.63 0.70 1.03 1.58 -51.02%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 11/08/16 31/05/16 25/02/16 27/11/15 25/08/15 21/05/15 -
Price 0.15 0.20 0.21 0.215 0.275 0.24 0.405 -
P/RPS 2.41 2.29 1.92 1.55 2.19 1.68 2.46 -1.35%
P/EPS -14.60 -26.02 -13.18 50.50 51.44 46.68 188.12 -
EY -6.85 -3.84 -7.59 1.98 1.94 2.14 0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.57 0.60 0.55 0.72 0.69 1.23 -49.51%

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