[SCOMIES] QoQ TTM Result on 31-Mar-2018

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018
Profit Trend
QoQ- -51.61%
YoY- -64.5%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 593,256 631,472 650,165 693,763 674,328 671,439 663,955 -7.21%
PBT -135,269 -156,686 -179,298 -198,925 -120,371 -110,798 -118,889 8.96%
Tax -18,779 -20,385 -18,680 -18,350 -15,327 -11,698 -8,998 63.09%
NP -154,048 -177,071 -197,978 -217,275 -135,698 -122,496 -127,887 13.17%
-
NP to SH -144,317 -167,740 -190,276 -207,935 -137,152 -122,596 -125,534 9.71%
-
Tax Rate - - - - - - - -
Total Cost 747,304 808,543 848,143 911,038 810,026 793,935 791,842 -3.77%
-
Net Worth 491,740 538,572 515,156 491,740 608,821 655,653 702,486 -21.11%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 491,740 538,572 515,156 491,740 608,821 655,653 702,486 -21.11%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -25.97% -28.04% -30.45% -31.32% -20.12% -18.24% -19.26% -
ROE -29.35% -31.15% -36.94% -42.29% -22.53% -18.70% -17.87% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 25.34 26.97 27.77 29.63 28.80 28.67 28.35 -7.19%
EPS -6.16 -7.16 -8.13 -8.88 -5.86 -5.24 -5.36 9.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.23 0.22 0.21 0.26 0.28 0.30 -21.11%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 121.69 129.53 133.37 142.31 138.32 137.73 136.20 -7.21%
EPS -29.60 -34.41 -39.03 -42.65 -28.13 -25.15 -25.75 9.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0087 1.1048 1.0567 1.0087 1.2489 1.3449 1.441 -21.11%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.04 0.075 0.08 0.105 0.12 0.165 0.135 -
P/RPS 0.16 0.28 0.29 0.35 0.42 0.58 0.48 -51.82%
P/EPS -0.65 -1.05 -0.98 -1.18 -2.05 -3.15 -2.52 -59.37%
EY -154.08 -95.51 -101.57 -84.57 -48.81 -31.73 -39.71 146.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.33 0.36 0.50 0.46 0.59 0.45 -43.63%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 30/11/18 24/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.055 0.04 0.07 0.08 0.12 0.13 0.10 -
P/RPS 0.22 0.15 0.25 0.27 0.42 0.45 0.35 -26.55%
P/EPS -0.89 -0.56 -0.86 -0.90 -2.05 -2.48 -1.87 -38.95%
EY -112.06 -179.09 -116.08 -111.00 -48.81 -40.27 -53.61 63.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.17 0.32 0.38 0.46 0.46 0.33 -14.65%

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