[SCOMI] QoQ TTM Result on 31-Mar-2018

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018
Profit Trend
QoQ- -56.65%
YoY- -130.95%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 553,972 603,876 634,796 703,824 796,448 836,944 839,183 -24.12%
PBT -253,367 -294,517 -305,475 -307,093 -203,472 -151,622 -148,744 42.49%
Tax -18,240 -20,641 -18,647 -19,172 -24,558 -20,168 -17,725 1.92%
NP -271,607 -315,158 -324,122 -326,265 -228,030 -171,790 -166,469 38.46%
-
NP to SH -233,455 -259,844 -257,916 -248,481 -158,624 -116,384 -111,557 63.38%
-
Tax Rate - - - - - - - -
Total Cost 825,579 919,034 958,918 1,030,089 1,024,478 1,008,734 1,005,652 -12.29%
-
Net Worth 262,537 317,233 328,172 349,650 418,678 494,801 513,832 -36.01%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 262,537 317,233 328,172 349,650 418,678 494,801 513,832 -36.01%
NOSH 1,093,907 1,093,907 1,093,907 1,093,907 1,917,510 1,917,510 1,917,510 -31.14%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -49.03% -52.19% -51.06% -46.36% -28.63% -20.53% -19.84% -
ROE -88.92% -81.91% -78.59% -71.07% -37.89% -23.52% -21.71% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 50.64 55.20 58.03 64.41 41.85 43.98 44.10 9.62%
EPS -21.34 -23.75 -23.58 -22.74 -8.34 -6.12 -5.86 136.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.29 0.30 0.32 0.22 0.26 0.27 -7.53%
Adjusted Per Share Value based on latest NOSH - 1,093,907
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 50.64 55.20 58.03 64.34 72.81 76.51 76.71 -24.12%
EPS -21.34 -23.75 -23.58 -22.72 -14.50 -10.64 -10.20 63.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.29 0.30 0.3196 0.3827 0.4523 0.4697 -36.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.055 0.08 0.115 0.12 0.155 0.18 0.125 -
P/RPS 0.11 0.14 0.20 0.19 0.37 0.41 0.28 -46.26%
P/EPS -0.26 -0.34 -0.49 -0.53 -1.86 -2.94 -2.13 -75.29%
EY -388.03 -296.92 -205.02 -189.51 -53.77 -33.98 -46.90 307.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.38 0.38 0.70 0.69 0.46 -36.92%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.04 0.055 0.065 0.12 0.175 0.145 0.115 -
P/RPS 0.08 0.10 0.11 0.19 0.42 0.33 0.26 -54.32%
P/EPS -0.19 -0.23 -0.28 -0.53 -2.10 -2.37 -1.96 -78.80%
EY -533.53 -431.89 -362.73 -189.51 -47.63 -42.18 -50.97 376.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.19 0.22 0.38 0.80 0.56 0.43 -46.04%

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