[SCOMI] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -36.29%
YoY- -323.38%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 603,876 634,796 703,824 796,448 836,944 839,183 862,937 -21.16%
PBT -294,517 -305,475 -307,093 -203,472 -151,622 -148,744 -141,980 62.57%
Tax -20,641 -18,647 -19,172 -24,558 -20,168 -17,725 -18,809 6.38%
NP -315,158 -324,122 -326,265 -228,030 -171,790 -166,469 -160,789 56.55%
-
NP to SH -259,844 -257,916 -248,481 -158,624 -116,384 -111,557 -107,591 79.91%
-
Tax Rate - - - - - - - -
Total Cost 919,034 958,918 1,030,089 1,024,478 1,008,734 1,005,652 1,023,726 -6.93%
-
Net Worth 317,233 328,172 349,650 418,678 494,801 513,832 585,483 -33.51%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 317,233 328,172 349,650 418,678 494,801 513,832 585,483 -33.51%
NOSH 1,093,907 1,093,907 1,093,907 1,917,510 1,917,510 1,917,510 1,917,510 -31.19%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -52.19% -51.06% -46.36% -28.63% -20.53% -19.84% -18.63% -
ROE -81.91% -78.59% -71.07% -37.89% -23.52% -21.71% -18.38% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 55.20 58.03 64.41 41.85 43.98 44.10 45.69 13.42%
EPS -23.75 -23.58 -22.74 -8.34 -6.12 -5.86 -5.70 158.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.32 0.22 0.26 0.27 0.31 -4.34%
Adjusted Per Share Value based on latest NOSH - 1,917,510
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 55.20 58.03 64.34 72.81 76.51 76.71 78.89 -21.16%
EPS -23.75 -23.58 -22.72 -14.50 -10.64 -10.20 -9.84 79.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.3196 0.3827 0.4523 0.4697 0.5352 -33.51%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.08 0.115 0.12 0.155 0.18 0.125 0.185 -
P/RPS 0.14 0.20 0.19 0.37 0.41 0.28 0.40 -50.30%
P/EPS -0.34 -0.49 -0.53 -1.86 -2.94 -2.13 -3.25 -77.76%
EY -296.92 -205.02 -189.51 -53.77 -33.98 -46.90 -30.79 352.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.38 0.38 0.70 0.69 0.46 0.60 -39.80%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.055 0.065 0.12 0.175 0.145 0.115 0.155 -
P/RPS 0.10 0.11 0.19 0.42 0.33 0.26 0.34 -55.74%
P/EPS -0.23 -0.28 -0.53 -2.10 -2.37 -1.96 -2.72 -80.70%
EY -431.89 -362.73 -189.51 -47.63 -42.18 -50.97 -36.75 416.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.38 0.80 0.56 0.43 0.50 -47.50%

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