[SCOMIES] QoQ TTM Result on 31-Dec-2017 [#3]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -11.87%
YoY- -57.28%
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 631,472 650,165 693,763 674,328 671,439 663,955 664,012 -3.29%
PBT -156,686 -179,298 -198,925 -120,371 -110,798 -118,889 -126,637 15.23%
Tax -20,385 -18,680 -18,350 -15,327 -11,698 -8,998 -9,128 70.76%
NP -177,071 -197,978 -217,275 -135,698 -122,496 -127,887 -135,765 19.35%
-
NP to SH -167,740 -190,276 -207,935 -137,152 -122,596 -125,534 -126,406 20.73%
-
Tax Rate - - - - - - - -
Total Cost 808,543 848,143 911,038 810,026 793,935 791,842 799,777 0.72%
-
Net Worth 538,572 515,156 491,740 608,821 655,653 702,486 749,318 -19.74%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 538,572 515,156 491,740 608,821 655,653 702,486 749,318 -19.74%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,621 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -28.04% -30.45% -31.32% -20.12% -18.24% -19.26% -20.45% -
ROE -31.15% -36.94% -42.29% -22.53% -18.70% -17.87% -16.87% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 26.97 27.77 29.63 28.80 28.67 28.35 28.36 -3.29%
EPS -7.16 -8.13 -8.88 -5.86 -5.24 -5.36 -5.40 20.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.21 0.26 0.28 0.30 0.32 -19.74%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 134.84 138.83 148.14 143.99 143.37 141.77 141.78 -3.28%
EPS -35.82 -40.63 -44.40 -29.29 -26.18 -26.80 -26.99 20.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.10 1.05 1.30 1.40 1.50 1.60 -19.74%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.075 0.08 0.105 0.12 0.165 0.135 0.22 -
P/RPS 0.28 0.29 0.35 0.42 0.58 0.48 0.78 -49.45%
P/EPS -1.05 -0.98 -1.18 -2.05 -3.15 -2.52 -4.08 -59.50%
EY -95.51 -101.57 -84.57 -48.81 -31.73 -39.71 -24.54 147.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.50 0.46 0.59 0.45 0.69 -38.81%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 24/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.04 0.07 0.08 0.12 0.13 0.10 0.18 -
P/RPS 0.15 0.25 0.27 0.42 0.45 0.35 0.63 -61.55%
P/EPS -0.56 -0.86 -0.90 -2.05 -2.48 -1.87 -3.33 -69.49%
EY -179.09 -116.08 -111.00 -48.81 -40.27 -53.61 -29.99 228.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.32 0.38 0.46 0.46 0.33 0.56 -54.79%

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