[SCOMI] QoQ TTM Result on 30-Sep-2015 [#2]

Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -2.21%
YoY- 127.25%
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,241,000 1,383,332 1,528,264 1,638,872 1,764,342 1,798,572 1,783,231 -21.48%
PBT -12,132 25,793 80,665 92,367 98,417 105,456 99,385 -
Tax -12,071 -13,889 -33,623 -37,511 -37,633 -40,152 -49,033 -60.75%
NP -24,203 11,904 47,042 54,856 60,784 65,304 50,352 -
-
NP to SH 588 22,536 36,443 40,026 40,931 42,539 22,388 -91.18%
-
Tax Rate - 53.85% 41.68% 40.61% 38.24% 38.07% 49.34% -
Total Cost 1,265,203 1,371,428 1,481,222 1,584,016 1,703,558 1,733,268 1,732,879 -18.93%
-
Net Worth 642,143 518,369 694,702 735,696 648,933 0 619,666 2.40%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 642,143 518,369 694,702 735,696 648,933 0 619,666 2.40%
NOSH 1,917,510 1,917,510 1,543,783 1,565,312 1,545,079 1,558,150 1,549,166 15.29%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -1.95% 0.86% 3.08% 3.35% 3.45% 3.63% 2.82% -
ROE 0.09% 4.35% 5.25% 5.44% 6.31% 0.00% 3.61% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 65.71 90.73 98.99 104.70 114.19 115.43 115.11 -31.20%
EPS 0.03 1.48 2.36 2.56 2.65 2.73 1.45 -92.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.45 0.47 0.42 0.00 0.40 -10.27%
Adjusted Per Share Value based on latest NOSH - 1,565,312
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 113.45 126.46 139.71 149.82 161.29 164.42 163.01 -21.48%
EPS 0.05 2.06 3.33 3.66 3.74 3.89 2.05 -91.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.587 0.4739 0.6351 0.6725 0.5932 0.00 0.5665 2.40%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.16 0.19 0.17 0.185 0.21 0.245 0.225 -
P/RPS 0.24 0.21 0.17 0.18 0.18 0.21 0.20 12.93%
P/EPS 513.92 12.85 7.20 7.23 7.93 8.97 15.57 931.16%
EY 0.19 7.78 13.89 13.82 12.61 11.14 6.42 -90.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.38 0.39 0.50 0.00 0.56 -11.03%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 11/08/16 31/05/16 25/02/16 27/11/15 25/08/15 21/05/15 24/02/15 -
Price 0.145 0.175 0.20 0.205 0.14 0.23 0.275 -
P/RPS 0.22 0.19 0.20 0.20 0.12 0.20 0.24 -5.64%
P/EPS 465.74 11.84 8.47 8.02 5.28 8.42 19.03 744.59%
EY 0.21 8.45 11.80 12.47 18.92 11.87 5.26 -88.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.44 0.44 0.33 0.00 0.69 -27.06%

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