[SCOMI] QoQ Quarter Result on 30-Sep-2014 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -47.86%
YoY- 78.72%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 379,895 436,660 484,561 463,226 414,125 421,288 469,638 -13.21%
PBT 20,025 33,101 24,555 20,736 27,064 23,029 19,471 1.89%
Tax -6,017 -15,662 -7,715 -8,239 -8,536 -19,104 -8,785 -22.35%
NP 14,008 17,439 16,840 12,497 18,528 3,925 10,686 19.83%
-
NP to SH 9,734 15,988 9,295 5,914 11,342 -3,975 4,332 71.80%
-
Tax Rate 30.05% 47.32% 31.42% 39.73% 31.54% 82.96% 45.12% -
Total Cost 365,887 419,221 467,721 450,729 395,597 417,363 458,952 -14.05%
-
Net Worth 648,933 0 619,666 622,526 605,942 776,071 791,060 -12.40%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 648,933 0 619,666 622,526 605,942 776,071 791,060 -12.40%
NOSH 1,545,079 1,558,150 1,549,166 1,556,315 1,553,698 1,892,857 1,883,478 -12.40%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.69% 3.99% 3.48% 2.70% 4.47% 0.93% 2.28% -
ROE 1.50% 0.00% 1.50% 0.95% 1.87% -0.51% 0.55% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 24.59 28.02 31.28 29.76 26.65 22.26 24.93 -0.91%
EPS 0.63 1.03 0.60 0.38 0.73 -0.21 0.23 96.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.00 0.40 0.40 0.39 0.41 0.42 0.00%
Adjusted Per Share Value based on latest NOSH - 1,556,315
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 34.73 39.92 44.30 42.35 37.86 38.51 42.93 -13.21%
EPS 0.89 1.46 0.85 0.54 1.04 -0.36 0.40 70.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5932 0.00 0.5665 0.5691 0.5539 0.7094 0.7232 -12.40%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.21 0.245 0.225 0.405 0.405 0.435 0.365 -
P/RPS 0.85 0.87 0.72 1.36 1.52 1.95 1.46 -30.34%
P/EPS 33.33 23.88 37.50 106.58 55.48 -207.14 158.70 -64.76%
EY 3.00 4.19 2.67 0.94 1.80 -0.48 0.63 183.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 0.56 1.01 1.04 1.06 0.87 -30.94%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 21/05/15 24/02/15 20/11/14 21/08/14 30/05/14 20/02/14 -
Price 0.14 0.23 0.275 0.29 0.415 0.425 0.455 -
P/RPS 0.57 0.82 0.88 0.97 1.56 1.91 1.82 -53.98%
P/EPS 22.22 22.42 45.83 76.32 56.85 -202.38 197.83 -76.81%
EY 4.50 4.46 2.18 1.31 1.76 -0.49 0.51 328.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.00 0.69 0.72 1.06 1.04 1.08 -54.73%

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