[SCOMIES] YoY Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -16.83%
YoY- -271.28%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 464,044 524,454 642,902 700,138 1,256,504 1,510,164 1,302,476 -15.21%
PBT -5,656 20,702 -66,006 -84,438 69,736 116,260 129,968 -
Tax -8,026 -15,058 -11,702 -9,684 -27,846 -34,706 -33,196 -20.30%
NP -13,682 5,644 -77,708 -94,122 41,890 81,554 96,772 -
-
NP to SH -19,080 3,877 -76,546 -84,124 49,114 84,346 97,184 -
-
Tax Rate - 72.74% - - 39.93% 29.85% 25.54% -
Total Cost 477,726 518,810 720,610 794,260 1,214,614 1,428,610 1,205,704 -13.75%
-
Net Worth 398,075 491,740 655,653 796,151 889,815 725,902 632,582 -7.13%
Dividend
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 398,075 491,740 655,653 796,151 889,815 725,902 632,582 -7.13%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 0.00%
Ratio Analysis
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -2.95% 1.08% -12.09% -13.44% 3.33% 5.40% 7.43% -
ROE -4.79% 0.79% -11.67% -10.57% 5.52% 11.62% 15.36% -
Per Share
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 19.82 22.40 27.46 29.90 53.66 64.49 55.59 -15.20%
EPS 0.82 0.16 -3.26 -3.60 2.10 3.60 4.16 -22.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.21 0.28 0.34 0.38 0.31 0.27 -7.12%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 95.19 107.58 131.88 143.62 257.74 309.78 267.17 -15.21%
EPS -3.91 0.80 -15.70 -17.26 10.07 17.30 19.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8166 1.0087 1.3449 1.6331 1.8253 1.489 1.2976 -7.13%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/12/19 31/12/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.07 0.04 0.165 0.185 0.265 0.85 0.68 -
P/RPS 0.35 0.18 0.60 0.62 0.49 1.32 1.22 -18.09%
P/EPS -8.59 24.16 -5.05 -5.15 12.63 23.60 16.39 -
EY -11.64 4.14 -19.81 -19.42 7.91 4.24 6.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.19 0.59 0.54 0.70 2.74 2.52 -25.19%
Price Multiplier on Announcement Date
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/02/20 25/02/19 30/11/17 28/11/16 27/11/15 20/11/14 18/11/13 -
Price 0.21 0.055 0.13 0.15 0.275 0.70 0.705 -
P/RPS 1.06 0.25 0.47 0.50 0.51 1.09 1.27 -2.84%
P/EPS -25.77 33.22 -3.98 -4.18 13.11 19.43 17.00 -
EY -3.88 3.01 -25.15 -23.95 7.63 5.15 5.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.26 0.46 0.44 0.72 2.26 2.61 -11.21%

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