[SCOMI] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 5.57%
YoY- -28.68%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 124,135 232,022 351,930 484,002 494,048 529,048 553,921 -63.00%
PBT -266,622 -259,211 -381,815 -314,794 -330,248 -354,740 -121,608 68.52%
Tax -974 -4,013 -8,867 -12,056 -14,490 -16,747 -14,483 -83.38%
NP -267,596 -263,224 -390,682 -326,850 -344,738 -371,487 -136,091 56.75%
-
NP to SH -270,004 -266,240 -383,163 -300,417 -318,133 -344,383 -119,501 71.93%
-
Tax Rate - - - - - - - -
Total Cost 391,731 495,246 742,612 810,852 838,786 900,535 690,012 -31.36%
-
Net Worth -240,659 -262,537 -131,268 -21,878 -32,817 -32,817 218,781 -
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth -240,659 -262,537 -131,268 -21,878 -32,817 -32,817 218,781 -
NOSH 1,093,907 1,093,907 1,093,907 1,093,907 1,093,907 1,093,907 1,093,907 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -215.57% -113.45% -111.01% -67.53% -69.78% -70.22% -24.57% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -54.62% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 11.35 21.21 32.17 44.25 45.16 48.36 50.64 -63.00%
EPS -24.68 -24.34 -35.03 -27.46 -29.08 -31.48 -10.92 71.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.22 -0.24 -0.12 -0.02 -0.03 -0.03 0.20 -
Adjusted Per Share Value based on latest NOSH - 1,093,907
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 11.35 21.21 32.17 44.25 45.16 48.36 50.64 -63.00%
EPS -24.68 -24.34 -35.03 -27.46 -29.08 -31.48 -10.92 71.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.22 -0.24 -0.12 -0.02 -0.03 -0.03 0.20 -
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.035 0.035 0.015 0.04 0.075 0.075 0.05 -
P/RPS 0.31 0.17 0.05 0.09 0.17 0.16 0.10 112.16%
P/EPS -0.14 -0.14 -0.04 -0.15 -0.26 -0.24 -0.46 -54.65%
EY -705.22 -695.38 -2,335.13 -686.57 -387.76 -419.76 -218.48 117.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 28/08/20 29/06/20 28/02/20 27/11/19 30/08/19 31/05/19 -
Price 0.015 0.04 0.035 0.03 0.065 0.085 0.055 -
P/RPS 0.13 0.19 0.11 0.07 0.14 0.18 0.11 11.74%
P/EPS -0.06 -0.16 -0.10 -0.11 -0.22 -0.27 -0.50 -75.57%
EY -1,645.50 -608.46 -1,000.77 -915.43 -447.42 -370.38 -198.62 307.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -

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