[SCOMI] QoQ TTM Result on 31-Dec-2016 [#3]

Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -46.47%
YoY- -202.81%
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 836,944 839,183 862,937 929,918 1,079,290 1,241,000 1,383,332 -28.44%
PBT -151,622 -148,744 -141,980 -75,941 -57,407 -12,132 25,793 -
Tax -20,168 -17,725 -18,809 -2,405 -4,813 -12,071 -13,889 28.20%
NP -171,790 -166,469 -160,789 -78,346 -62,220 -24,203 11,904 -
-
NP to SH -116,384 -111,557 -107,591 -37,466 -25,580 588 22,536 -
-
Tax Rate - - - - - - 53.85% -
Total Cost 1,008,734 1,005,652 1,023,726 1,008,264 1,141,510 1,265,203 1,371,428 -18.50%
-
Net Worth 494,801 513,832 585,483 642,143 623,256 642,143 518,369 -3.05%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 494,801 513,832 585,483 642,143 623,256 642,143 518,369 -3.05%
NOSH 1,917,510 1,917,510 1,917,510 1,917,510 1,917,510 1,917,510 1,917,510 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -20.53% -19.84% -18.63% -8.43% -5.76% -1.95% 0.86% -
ROE -23.52% -21.71% -18.38% -5.83% -4.10% 0.09% 4.35% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 43.98 44.10 45.69 49.24 57.15 65.71 90.73 -38.26%
EPS -6.12 -5.86 -5.70 -1.98 -1.35 0.03 1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.27 0.31 0.34 0.33 0.34 0.34 -16.36%
Adjusted Per Share Value based on latest NOSH - 1,917,510
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 76.51 76.71 78.89 85.01 98.66 113.45 126.46 -28.44%
EPS -10.64 -10.20 -9.84 -3.42 -2.34 0.05 2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4523 0.4697 0.5352 0.587 0.5698 0.587 0.4739 -3.05%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.18 0.125 0.185 0.12 0.13 0.16 0.19 -
P/RPS 0.41 0.28 0.40 0.24 0.23 0.24 0.21 56.14%
P/EPS -2.94 -2.13 -3.25 -6.05 -9.60 513.92 12.85 -
EY -33.98 -46.90 -30.79 -16.53 -10.42 0.19 7.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.46 0.60 0.35 0.39 0.47 0.56 14.91%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 31/05/17 24/02/17 28/11/16 11/08/16 31/05/16 -
Price 0.145 0.115 0.155 0.175 0.105 0.145 0.175 -
P/RPS 0.33 0.26 0.34 0.36 0.18 0.22 0.19 44.44%
P/EPS -2.37 -1.96 -2.72 -8.82 -7.75 465.74 11.84 -
EY -42.18 -50.97 -36.75 -11.34 -12.90 0.21 8.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.43 0.50 0.51 0.32 0.43 0.51 6.42%

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