[SCOMI] YoY Annual (Unaudited) Result on 31-Mar-2015 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
YoY- 726.96%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 CAGR
Revenue 703,824 862,937 1,383,332 1,798,572 1,653,028 1,521,935 1,971,455 -11.73%
PBT -307,093 -141,980 25,793 103,909 77,058 -169,409 50,715 -
Tax -19,172 -18,809 -13,889 -40,152 -44,674 -23,478 -24,750 -3.04%
NP -326,265 -160,789 11,904 63,757 32,384 -192,887 25,965 -
-
NP to SH -248,481 -107,591 22,536 42,539 5,144 -172,906 9,875 -
-
Tax Rate - - 53.85% 38.64% 57.97% - 48.80% -
Total Cost 1,030,089 1,023,726 1,371,428 1,734,815 1,620,644 1,714,822 1,945,490 -7.41%
-
Net Worth 349,650 585,483 529,762 0 781,125 822,764 987,499 -11.82%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 CAGR
Net Worth 349,650 585,483 529,762 0 781,125 822,764 987,499 -11.82%
NOSH 1,093,907 1,917,510 1,558,124 1,555,205 1,905,185 1,371,274 1,028,645 0.74%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 CAGR
NP Margin -46.36% -18.63% 0.86% 3.54% 1.96% -12.67% 1.32% -
ROE -71.07% -18.38% 4.25% 0.00% 0.66% -21.02% 1.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 CAGR
RPS 64.41 45.69 88.78 115.65 86.76 110.99 191.66 -12.37%
EPS -22.74 -5.70 1.18 2.74 0.27 -12.61 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.34 0.00 0.41 0.60 0.96 -12.46%
Adjusted Per Share Value based on latest NOSH - 1,558,150
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 CAGR
RPS 64.34 78.89 126.46 164.42 151.11 139.13 180.22 -11.73%
EPS -22.72 -9.84 2.06 3.89 0.47 -15.81 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3196 0.5352 0.4843 0.00 0.7141 0.7521 0.9027 -11.82%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/12/10 31/12/09 -
Price 0.12 0.185 0.19 0.245 0.435 0.37 0.44 -
P/RPS 0.19 0.42 0.21 0.21 0.50 0.33 0.23 -2.28%
P/EPS -0.53 -3.25 13.14 8.96 161.11 -2.93 45.83 -
EY -189.51 -30.74 7.61 11.16 0.62 -34.08 2.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.62 0.56 0.00 1.06 0.62 0.46 -2.28%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 CAGR
Date 31/05/18 31/05/17 31/05/16 21/05/15 30/05/14 25/02/11 25/02/10 -
Price 0.12 0.155 0.175 0.23 0.425 0.34 0.42 -
P/RPS 0.19 0.35 0.20 0.20 0.49 0.31 0.22 -1.76%
P/EPS -0.53 -2.73 12.10 8.41 157.41 -2.70 43.75 -
EY -189.51 -36.69 8.26 11.89 0.64 -37.09 2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.51 0.00 1.04 0.57 0.44 -1.76%

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