[SCOMI] QoQ Quarter Result on 30-Jun-2015 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -39.12%
YoY- -14.18%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 291,728 373,953 337,756 379,895 436,660 484,561 463,226 -26.50%
PBT -21,771 12,853 14,686 20,025 33,101 24,555 20,736 -
Tax 4,072 -3,827 -8,117 -6,017 -15,662 -7,715 -8,239 -
NP -17,699 9,026 6,569 14,008 17,439 16,840 12,497 -
-
NP to SH 2,081 5,712 5,009 9,734 15,988 9,295 5,914 -50.12%
-
Tax Rate - 29.78% 55.27% 30.05% 47.32% 31.42% 39.73% -
Total Cost 309,427 364,927 331,187 365,887 419,221 467,721 450,729 -22.16%
-
Net Worth 518,369 694,702 735,696 648,933 0 619,666 622,526 -11.48%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 518,369 694,702 735,696 648,933 0 619,666 622,526 -11.48%
NOSH 1,524,615 1,543,783 1,565,312 1,545,079 1,558,150 1,549,166 1,556,315 -1.36%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -6.07% 2.41% 1.94% 3.69% 3.99% 3.48% 2.70% -
ROE 0.40% 0.82% 0.68% 1.50% 0.00% 1.50% 0.95% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 19.13 24.22 21.58 24.59 28.02 31.28 29.76 -25.49%
EPS 0.11 0.37 0.32 0.63 1.03 0.60 0.38 -56.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.45 0.47 0.42 0.00 0.40 0.40 -10.25%
Adjusted Per Share Value based on latest NOSH - 1,545,079
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 26.67 34.19 30.88 34.73 39.92 44.30 42.35 -26.50%
EPS 0.19 0.52 0.46 0.89 1.46 0.85 0.54 -50.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4739 0.6351 0.6725 0.5932 0.00 0.5665 0.5691 -11.47%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.19 0.17 0.185 0.21 0.245 0.225 0.405 -
P/RPS 0.99 0.70 0.86 0.85 0.87 0.72 1.36 -19.06%
P/EPS 139.20 45.95 57.81 33.33 23.88 37.50 106.58 19.46%
EY 0.72 2.18 1.73 3.00 4.19 2.67 0.94 -16.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.38 0.39 0.50 0.00 0.56 1.01 -32.48%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 25/02/16 27/11/15 25/08/15 21/05/15 24/02/15 20/11/14 -
Price 0.175 0.20 0.205 0.14 0.23 0.275 0.29 -
P/RPS 0.91 0.83 0.95 0.57 0.82 0.88 0.97 -4.16%
P/EPS 128.21 54.05 64.06 22.22 22.42 45.83 76.32 41.27%
EY 0.78 1.85 1.56 4.50 4.46 2.18 1.31 -29.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.44 0.33 0.00 0.69 0.72 -20.52%

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