[SCOMI] QoQ TTM Result on 30-Jun-2016 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
11-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -97.39%
YoY- -98.56%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 862,937 929,918 1,079,290 1,241,000 1,383,332 1,528,264 1,638,872 -34.76%
PBT -141,980 -75,941 -57,407 -12,132 25,793 80,665 92,367 -
Tax -18,809 -2,405 -4,813 -12,071 -13,889 -33,623 -37,511 -36.85%
NP -160,789 -78,346 -62,220 -24,203 11,904 47,042 54,856 -
-
NP to SH -107,591 -37,466 -25,580 588 22,536 36,443 40,026 -
-
Tax Rate - - - - 53.85% 41.68% 40.61% -
Total Cost 1,023,726 1,008,264 1,141,510 1,265,203 1,371,428 1,481,222 1,584,016 -25.22%
-
Net Worth 585,483 642,143 623,256 642,143 518,369 694,702 735,696 -14.11%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 585,483 642,143 623,256 642,143 518,369 694,702 735,696 -14.11%
NOSH 1,917,510 1,917,510 1,917,510 1,917,510 1,917,510 1,543,783 1,565,312 14.47%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -18.63% -8.43% -5.76% -1.95% 0.86% 3.08% 3.35% -
ROE -18.38% -5.83% -4.10% 0.09% 4.35% 5.25% 5.44% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 45.69 49.24 57.15 65.71 90.73 98.99 104.70 -42.43%
EPS -5.70 -1.98 -1.35 0.03 1.48 2.36 2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.34 0.33 0.34 0.34 0.45 0.47 -24.20%
Adjusted Per Share Value based on latest NOSH - 1,917,510
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 78.89 85.01 98.66 113.45 126.46 139.71 149.82 -34.76%
EPS -9.84 -3.42 -2.34 0.05 2.06 3.33 3.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5352 0.587 0.5698 0.587 0.4739 0.6351 0.6725 -14.10%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.185 0.12 0.13 0.16 0.19 0.17 0.185 -
P/RPS 0.40 0.24 0.23 0.24 0.21 0.17 0.18 70.20%
P/EPS -3.25 -6.05 -9.60 513.92 12.85 7.20 7.23 -
EY -30.79 -16.53 -10.42 0.19 7.78 13.89 13.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.35 0.39 0.47 0.56 0.38 0.39 33.23%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 24/02/17 28/11/16 11/08/16 31/05/16 25/02/16 27/11/15 -
Price 0.155 0.175 0.105 0.145 0.175 0.20 0.205 -
P/RPS 0.34 0.36 0.18 0.22 0.19 0.20 0.20 42.39%
P/EPS -2.72 -8.82 -7.75 465.74 11.84 8.47 8.02 -
EY -36.75 -11.34 -12.90 0.21 8.45 11.80 12.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.32 0.43 0.51 0.44 0.44 8.88%

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