[SCOMIES] QoQ Quarter Result on 31-Dec-2020 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -35.58%
YoY- -77.33%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 62,462 81,845 69,837 80,649 76,168 74,359 110,520 -31.61%
PBT 2,581 -171,147 -983 -20,037 -14,725 -170,338 678 143.60%
Tax -1,919 -1,579 -1,488 -1,482 -1,186 -6,412 -2,696 -20.26%
NP 662 -172,726 -2,471 -21,519 -15,911 -176,750 -2,018 -
-
NP to SH 1,560 -170,901 -366 -23,197 -17,110 -175,633 887 45.65%
-
Tax Rate 74.35% - - - - - 397.64% -
Total Cost 61,800 254,571 72,308 102,168 92,079 251,109 112,538 -32.91%
-
Net Worth -23,416 -14,049 159,230 196,696 206,062 196,644 360,633 -
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth -23,416 -14,049 159,230 196,696 206,062 196,644 360,633 -
NOSH 468,355 468,355 468,355 468,355 468,355 468,355 468,355 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.06% -211.04% -3.54% -26.68% -20.89% -237.70% -1.83% -
ROE 0.00% 0.00% -0.23% -11.79% -8.30% -89.32% 0.25% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 13.34 17.48 14.91 17.22 16.26 15.88 23.60 -31.61%
EPS 0.33 -36.49 -0.08 -4.95 -3.65 -37.51 0.19 44.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.05 -0.03 0.34 0.42 0.44 0.42 0.77 -
Adjusted Per Share Value based on latest NOSH - 468,355
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 12.81 16.79 14.33 16.54 15.62 15.25 22.67 -31.62%
EPS 0.32 -35.06 -0.08 -4.76 -3.51 -36.03 0.18 46.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.048 -0.0288 0.3266 0.4035 0.4227 0.4034 0.7398 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.07 0.085 0.11 0.095 0.095 0.115 0.04 -
P/RPS 0.52 0.49 0.74 0.55 0.58 0.72 0.17 110.57%
P/EPS 21.01 -0.23 -140.75 -1.92 -2.60 -0.31 21.12 -0.34%
EY 4.76 -429.32 -0.71 -52.14 -38.46 -326.19 4.73 0.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.32 0.23 0.22 0.27 0.05 -
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 28/09/21 25/05/21 26/02/21 26/11/20 28/08/20 16/06/20 -
Price 0.06 0.08 0.08 0.085 0.09 0.12 0.12 -
P/RPS 0.45 0.46 0.54 0.49 0.55 0.76 0.51 -7.99%
P/EPS 18.01 -0.22 -102.37 -1.72 -2.46 -0.32 63.36 -56.73%
EY 5.55 -456.15 -0.98 -58.27 -40.59 -312.60 1.58 130.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.24 0.20 0.20 0.29 0.16 -

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