[SCOMIES] QoQ TTM Result on 30-Sep-2017 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 2.34%
YoY- -76.77%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 650,165 693,763 674,328 671,439 663,955 664,012 775,634 -11.12%
PBT -179,298 -198,925 -120,371 -110,798 -118,889 -126,637 -83,676 66.43%
Tax -18,680 -18,350 -15,327 -11,698 -8,998 -9,128 -12,703 29.40%
NP -197,978 -217,275 -135,698 -122,496 -127,887 -135,765 -96,379 61.80%
-
NP to SH -190,276 -207,935 -137,152 -122,596 -125,534 -126,406 -87,204 68.46%
-
Tax Rate - - - - - - - -
Total Cost 848,143 911,038 810,026 793,935 791,842 799,777 872,013 -1.83%
-
Net Worth 515,156 491,740 608,821 655,653 702,486 749,318 819,569 -26.68%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 515,156 491,740 608,821 655,653 702,486 749,318 819,569 -26.68%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,621 2,341,775 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -30.45% -31.32% -20.12% -18.24% -19.26% -20.45% -12.43% -
ROE -36.94% -42.29% -22.53% -18.70% -17.87% -16.87% -10.64% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.77 29.63 28.80 28.67 28.35 28.36 33.12 -11.11%
EPS -8.13 -8.88 -5.86 -5.24 -5.36 -5.40 -3.72 68.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.26 0.28 0.30 0.32 0.35 -26.68%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 133.37 142.31 138.32 137.73 136.20 136.21 159.10 -11.12%
EPS -39.03 -42.65 -28.13 -25.15 -25.75 -25.93 -17.89 68.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0567 1.0087 1.2489 1.3449 1.441 1.5371 1.6812 -26.68%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.08 0.105 0.12 0.165 0.135 0.22 0.16 -
P/RPS 0.29 0.35 0.42 0.58 0.48 0.78 0.48 -28.59%
P/EPS -0.98 -1.18 -2.05 -3.15 -2.52 -4.08 -4.30 -62.78%
EY -101.57 -84.57 -48.81 -31.73 -39.71 -24.54 -23.28 167.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.50 0.46 0.59 0.45 0.69 0.46 -15.11%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 24/02/17 -
Price 0.07 0.08 0.12 0.13 0.10 0.18 0.225 -
P/RPS 0.25 0.27 0.42 0.45 0.35 0.63 0.68 -48.77%
P/EPS -0.86 -0.90 -2.05 -2.48 -1.87 -3.33 -6.04 -72.82%
EY -116.08 -111.00 -48.81 -40.27 -53.61 -29.99 -16.55 267.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.38 0.46 0.46 0.33 0.56 0.64 -37.08%

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