[SCOMI] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 385.33%
YoY- 667.39%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 436,660 484,561 463,226 414,125 421,288 469,638 384,609 8.83%
PBT 33,101 24,555 20,736 27,064 23,029 19,471 19,110 44.27%
Tax -15,662 -7,715 -8,239 -8,536 -19,104 -8,785 -7,631 61.57%
NP 17,439 16,840 12,497 18,528 3,925 10,686 11,479 32.18%
-
NP to SH 15,988 9,295 5,914 11,342 -3,975 4,332 3,309 186.07%
-
Tax Rate 47.32% 31.42% 39.73% 31.54% 82.96% 45.12% 39.93% -
Total Cost 419,221 467,721 450,729 395,597 417,363 458,952 373,130 8.08%
-
Net Worth 0 619,666 622,526 605,942 776,071 791,060 759,123 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 0 619,666 622,526 605,942 776,071 791,060 759,123 -
NOSH 1,558,150 1,549,166 1,556,315 1,553,698 1,892,857 1,883,478 1,946,470 -13.79%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.99% 3.48% 2.70% 4.47% 0.93% 2.28% 2.98% -
ROE 0.00% 1.50% 0.95% 1.87% -0.51% 0.55% 0.44% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 28.02 31.28 29.76 26.65 22.26 24.93 19.76 26.24%
EPS 1.03 0.60 0.38 0.73 -0.21 0.23 0.17 232.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.40 0.40 0.39 0.41 0.42 0.39 -
Adjusted Per Share Value based on latest NOSH - 1,553,698
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 39.92 44.30 42.35 37.86 38.51 42.93 35.16 8.84%
EPS 1.46 0.85 0.54 1.04 -0.36 0.40 0.30 187.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5665 0.5691 0.5539 0.7094 0.7232 0.694 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.245 0.225 0.405 0.405 0.435 0.365 0.365 -
P/RPS 0.87 0.72 1.36 1.52 1.95 1.46 1.85 -39.55%
P/EPS 23.88 37.50 106.58 55.48 -207.14 158.70 214.71 -76.90%
EY 4.19 2.67 0.94 1.80 -0.48 0.63 0.47 330.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.56 1.01 1.04 1.06 0.87 0.94 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 24/02/15 20/11/14 21/08/14 30/05/14 20/02/14 20/11/13 -
Price 0.23 0.275 0.29 0.415 0.425 0.455 0.38 -
P/RPS 0.82 0.88 0.97 1.56 1.91 1.82 1.92 -43.31%
P/EPS 22.42 45.83 76.32 56.85 -202.38 197.83 223.53 -78.44%
EY 4.46 2.18 1.31 1.76 -0.49 0.51 0.45 362.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.69 0.72 1.06 1.04 1.08 0.97 -

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