[SCOMIES] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 102.95%
YoY- 109.12%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
Revenue 0 0 249,848 304,672 431,548 518,320 673,956 -
PBT -2,688 -39,596 10,324 -58,900 24,916 18,472 -66,900 -40.18%
Tax 0 154,868 -7,676 -4,744 -12,156 -15,772 -9,040 -
NP -2,688 115,272 2,648 -63,644 12,760 2,700 -75,940 -41.38%
-
NP to SH -2,688 115,720 6,240 -68,440 14,164 3,844 -68,604 -40.42%
-
Tax Rate - - 74.35% - 48.79% 85.38% - -
Total Cost 2,688 -115,272 247,200 368,316 418,788 515,620 749,896 -59.35%
-
Net Worth -608 9,366 -23,416 206,062 398,075 538,572 702,486 -
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
Net Worth -608 9,366 -23,416 206,062 398,075 538,572 702,486 -
NOSH 468,324 468,355 468,355 468,355 2,341,775 2,341,775 2,341,775 -22.68%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
NP Margin 0.00% 0.00% 1.06% -20.89% 2.96% 0.52% -11.27% -
ROE 0.00% 1,235.47% 0.00% -33.21% 3.56% 0.71% -9.77% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
RPS 0.00 0.00 53.35 65.06 18.43 22.14 28.78 -
EPS -0.56 24.72 1.32 -14.60 0.60 0.16 -2.92 -23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0013 0.02 -0.05 0.44 0.17 0.23 0.30 -
Adjusted Per Share Value based on latest NOSH - 468,355
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
RPS 0.00 0.00 53.35 65.06 92.15 110.68 143.91 -
EPS -0.56 24.72 1.32 -14.60 3.02 0.82 -14.65 -40.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0013 0.02 -0.05 0.44 0.85 1.15 1.50 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 30/06/17 -
Price 0.005 0.04 0.07 0.095 0.105 0.075 0.135 -
P/RPS 0.00 0.00 0.13 0.15 0.57 0.34 0.47 -
P/EPS -0.87 0.16 5.25 -0.65 17.36 45.69 -4.61 -23.40%
EY -114.79 617.73 19.03 -153.83 5.76 2.19 -21.70 30.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.00 0.00 0.22 0.62 0.33 0.45 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
Date 30/11/23 29/11/22 29/11/21 26/11/20 25/11/19 30/11/18 30/08/17 -
Price 0.005 0.045 0.06 0.09 0.075 0.04 0.10 -
P/RPS 0.00 0.00 0.11 0.14 0.41 0.18 0.35 -
P/EPS -0.87 0.18 4.50 -0.62 12.40 24.37 -3.41 -19.61%
EY -114.79 549.10 22.21 -162.38 8.07 4.10 -29.30 24.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.25 0.00 0.20 0.44 0.17 0.33 -

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