[SCOMI] QoQ TTM Result on 30-Jun-2014 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 191.76%
YoY- 118.06%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,798,572 1,783,231 1,768,277 1,689,660 1,653,028 1,577,770 1,509,172 12.41%
PBT 105,456 99,385 90,300 88,674 77,058 -4,656 25,773 156.04%
Tax -40,152 -49,033 -44,664 -44,056 -44,674 -38,265 -100,590 -45.81%
NP 65,304 50,352 45,636 44,618 32,384 -42,921 -74,817 -
-
NP to SH 42,539 22,388 17,613 15,008 5,144 -73,986 -105,248 -
-
Tax Rate 38.07% 49.34% 49.46% 49.68% 57.97% - 390.29% -
Total Cost 1,733,268 1,732,879 1,722,641 1,645,042 1,620,644 1,620,691 1,583,989 6.19%
-
Net Worth 0 619,666 622,526 605,942 776,071 791,060 759,123 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 0 619,666 622,526 605,942 776,071 791,060 759,123 -
NOSH 1,558,150 1,549,166 1,556,315 1,553,698 1,892,857 1,883,478 1,946,470 -13.79%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.63% 2.82% 2.58% 2.64% 1.96% -2.72% -4.96% -
ROE 0.00% 3.61% 2.83% 2.48% 0.66% -9.35% -13.86% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 115.43 115.11 113.62 108.75 87.33 83.77 77.53 30.41%
EPS 2.73 1.45 1.13 0.97 0.27 -3.93 -5.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.40 0.40 0.39 0.41 0.42 0.39 -
Adjusted Per Share Value based on latest NOSH - 1,553,698
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 164.42 163.01 161.65 154.46 151.11 144.23 137.96 12.42%
EPS 3.89 2.05 1.61 1.37 0.47 -6.76 -9.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5665 0.5691 0.5539 0.7094 0.7232 0.694 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.245 0.225 0.405 0.405 0.435 0.365 0.365 -
P/RPS 0.21 0.20 0.36 0.37 0.50 0.44 0.47 -41.58%
P/EPS 8.97 15.57 35.79 41.93 160.07 -9.29 -6.75 -
EY 11.14 6.42 2.79 2.39 0.62 -10.76 -14.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.56 1.01 1.04 1.06 0.87 0.94 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 24/02/15 20/11/14 21/08/14 30/05/14 20/02/14 20/11/13 -
Price 0.23 0.275 0.29 0.415 0.425 0.455 0.38 -
P/RPS 0.20 0.24 0.26 0.38 0.49 0.54 0.49 -45.00%
P/EPS 8.42 19.03 25.62 42.96 156.39 -11.58 -7.03 -
EY 11.87 5.26 3.90 2.33 0.64 -8.63 -14.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.69 0.72 1.06 1.04 1.08 0.97 -

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