[SCOMI] QoQ Quarter Result on 31-Mar-2016 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -63.57%
YoY- -86.98%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 224,581 176,046 237,563 291,728 373,953 337,756 379,895 -29.44%
PBT -5,681 -30,589 -17,900 -21,771 12,853 14,686 20,025 -
Tax -1,419 -859 -4,199 4,072 -3,827 -8,117 -6,017 -61.66%
NP -7,100 -31,448 -22,099 -17,699 9,026 6,569 14,008 -
-
NP to SH -6,174 -21,159 -12,214 2,081 5,712 5,009 9,734 -
-
Tax Rate - - - - 29.78% 55.27% 30.05% -
Total Cost 231,681 207,494 259,662 309,427 364,927 331,187 365,887 -26.15%
-
Net Worth 642,143 623,256 642,143 518,369 694,702 735,696 648,933 -0.69%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 642,143 623,256 642,143 518,369 694,702 735,696 648,933 -0.69%
NOSH 1,917,510 1,917,510 1,917,510 1,524,615 1,543,783 1,565,312 1,545,079 15.40%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -3.16% -17.86% -9.30% -6.07% 2.41% 1.94% 3.69% -
ROE -0.96% -3.39% -1.90% 0.40% 0.82% 0.68% 1.50% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 11.89 9.32 12.58 19.13 24.22 21.58 24.59 -38.25%
EPS -0.33 -1.12 -0.65 0.11 0.37 0.32 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.34 0.34 0.45 0.47 0.42 -13.08%
Adjusted Per Share Value based on latest NOSH - 1,524,615
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 20.53 16.09 21.72 26.67 34.19 30.88 34.73 -29.45%
EPS -0.56 -1.93 -1.12 0.19 0.52 0.46 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.587 0.5698 0.587 0.4739 0.6351 0.6725 0.5932 -0.69%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.12 0.13 0.16 0.19 0.17 0.185 0.21 -
P/RPS 1.01 1.39 1.27 0.99 0.70 0.86 0.85 12.12%
P/EPS -36.71 -11.60 -24.74 139.20 45.95 57.81 33.33 -
EY -2.72 -8.62 -4.04 0.72 2.18 1.73 3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.47 0.56 0.38 0.39 0.50 -21.07%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 28/11/16 11/08/16 31/05/16 25/02/16 27/11/15 25/08/15 -
Price 0.175 0.105 0.145 0.175 0.20 0.205 0.14 -
P/RPS 1.47 1.13 1.15 0.91 0.83 0.95 0.57 87.52%
P/EPS -53.53 -9.37 -22.42 128.21 54.05 64.06 22.22 -
EY -1.87 -10.67 -4.46 0.78 1.85 1.56 4.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.32 0.43 0.51 0.44 0.44 0.33 33.49%

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