[SCOMI] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -8.53%
YoY- 64.16%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,653,028 1,577,770 1,509,172 1,468,043 1,533,416 1,552,569 1,564,443 3.74%
PBT 77,058 -4,656 25,773 13,181 14,800 96,479 -92,460 -
Tax -44,674 -38,265 -100,590 -97,371 -89,411 -85,242 -183,611 -61.05%
NP 32,384 -42,921 -74,817 -84,190 -74,611 11,237 -276,071 -
-
NP to SH 5,144 -73,986 -105,248 -83,087 -76,559 18,089 -197,244 -
-
Tax Rate 57.97% - 390.29% 738.72% 604.13% 88.35% - -
Total Cost 1,620,644 1,620,691 1,583,989 1,552,233 1,608,027 1,541,332 1,840,514 -8.13%
-
Net Worth 776,071 791,060 759,123 720,524 599,093 433,045 605,088 18.06%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 776,071 791,060 759,123 720,524 599,093 433,045 605,088 18.06%
NOSH 1,892,857 1,883,478 1,946,470 1,847,500 1,536,136 1,353,266 1,407,182 21.87%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.96% -2.72% -4.96% -5.73% -4.87% 0.72% -17.65% -
ROE 0.66% -9.35% -13.86% -11.53% -12.78% 4.18% -32.60% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 87.33 83.77 77.53 79.46 99.82 114.73 111.18 -14.88%
EPS 0.27 -3.93 -5.41 -4.50 -4.98 1.34 -14.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.42 0.39 0.39 0.39 0.32 0.43 -3.12%
Adjusted Per Share Value based on latest NOSH - 1,847,500
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 151.11 144.23 137.96 134.20 140.18 141.93 143.01 3.74%
EPS 0.47 -6.76 -9.62 -7.60 -7.00 1.65 -18.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7094 0.7232 0.694 0.6587 0.5477 0.3959 0.5531 18.06%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.435 0.365 0.365 0.385 0.35 0.35 0.39 -
P/RPS 0.50 0.44 0.47 0.48 0.35 0.31 0.35 26.87%
P/EPS 160.07 -9.29 -6.75 -8.56 -7.02 26.18 -2.78 -
EY 0.62 -10.76 -14.81 -11.68 -14.24 3.82 -35.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.87 0.94 0.99 0.90 1.09 0.91 10.71%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 20/02/14 20/11/13 23/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.425 0.455 0.38 0.36 0.42 0.31 0.34 -
P/RPS 0.49 0.54 0.49 0.45 0.42 0.27 0.31 35.73%
P/EPS 156.39 -11.58 -7.03 -8.00 -8.43 23.19 -2.43 -
EY 0.64 -8.63 -14.23 -12.49 -11.87 4.31 -41.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.08 0.97 0.92 1.08 0.97 0.79 20.13%

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