[SCOMI] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 30.92%
YoY- 116.09%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 463,226 414,125 421,288 469,638 384,609 377,493 346,030 21.44%
PBT 20,736 27,064 23,029 19,471 19,110 15,448 -58,685 -
Tax -8,239 -8,536 -19,104 -8,785 -7,631 -9,154 -12,695 -25.02%
NP 12,497 18,528 3,925 10,686 11,479 6,294 -71,380 -
-
NP to SH 5,914 11,342 -3,975 4,332 3,309 1,478 -83,105 -
-
Tax Rate 39.73% 31.54% 82.96% 45.12% 39.93% 59.26% - -
Total Cost 450,729 395,597 417,363 458,952 373,130 371,199 417,410 5.24%
-
Net Worth 622,526 605,942 776,071 791,060 759,123 720,524 599,093 2.58%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 622,526 605,942 776,071 791,060 759,123 720,524 599,093 2.58%
NOSH 1,556,315 1,553,698 1,892,857 1,883,478 1,946,470 1,847,500 1,536,136 0.87%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.70% 4.47% 0.93% 2.28% 2.98% 1.67% -20.63% -
ROE 0.95% 1.87% -0.51% 0.55% 0.44% 0.21% -13.87% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 29.76 26.65 22.26 24.93 19.76 20.43 22.53 20.36%
EPS 0.38 0.73 -0.21 0.23 0.17 0.08 -5.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.39 0.41 0.42 0.39 0.39 0.39 1.70%
Adjusted Per Share Value based on latest NOSH - 1,883,478
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 42.35 37.86 38.51 42.93 35.16 34.51 31.63 21.45%
EPS 0.54 1.04 -0.36 0.40 0.30 0.14 -7.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5691 0.5539 0.7094 0.7232 0.694 0.6587 0.5477 2.58%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.405 0.405 0.435 0.365 0.365 0.385 0.35 -
P/RPS 1.36 1.52 1.95 1.46 1.85 1.88 1.55 -8.34%
P/EPS 106.58 55.48 -207.14 158.70 214.71 481.25 -6.47 -
EY 0.94 1.80 -0.48 0.63 0.47 0.21 -15.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.04 1.06 0.87 0.94 0.99 0.90 7.98%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 30/05/14 20/02/14 20/11/13 23/08/13 31/05/13 -
Price 0.29 0.415 0.425 0.455 0.38 0.36 0.42 -
P/RPS 0.97 1.56 1.91 1.82 1.92 1.76 1.86 -35.18%
P/EPS 76.32 56.85 -202.38 197.83 223.53 450.00 -7.76 -
EY 1.31 1.76 -0.49 0.51 0.45 0.22 -12.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.06 1.04 1.08 0.97 0.92 1.08 -23.66%

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