[SCOMIES] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -6.27%
YoY- -43.97%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 3,152,478 658,464 692,769 1,270,302 1,566,094 1,390,652 321,514 44.09%
PBT -144,696 -64,172 -63,696 63,866 113,712 128,510 42,816 -
Tax -86,898 -14,486 -8,302 -23,250 -33,490 -33,702 -6,151 52.76%
NP -231,594 -78,658 -71,998 40,616 80,221 94,808 36,664 -
-
NP to SH -201,150 -80,946 -66,590 46,036 82,160 93,356 31,717 -
-
Tax Rate - - - 36.40% 29.45% 26.23% 14.37% -
Total Cost 3,384,072 737,122 764,767 1,229,686 1,485,873 1,295,844 284,850 48.59%
-
Net Worth 468,324 608,821 819,569 913,232 772,734 679,070 380,818 3.36%
Dividend
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 468,324 608,821 819,569 913,232 772,734 679,070 380,818 3.36%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 732,342 20.44%
Ratio Analysis
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -7.35% -11.95% -10.39% 3.20% 5.12% 6.82% 11.40% -
ROE -42.95% -13.30% -8.13% 5.04% 10.63% 13.75% 8.33% -
Per Share
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 134.63 28.12 29.58 54.25 66.88 59.39 43.90 19.64%
EPS -8.58 -3.45 -2.84 1.96 3.51 3.99 4.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.26 0.35 0.39 0.33 0.29 0.52 -14.17%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 673.14 140.60 147.93 271.24 334.40 296.94 68.65 44.09%
EPS -42.95 -17.28 -14.22 9.83 17.54 19.93 6.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.30 1.75 1.95 1.65 1.45 0.8132 3.36%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/03/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.085 0.12 0.16 0.245 0.58 0.795 0.35 -
P/RPS 0.06 0.43 0.54 0.45 0.87 1.34 0.00 -
P/EPS -0.99 -3.47 -5.63 12.46 16.53 19.94 0.00 -
EY -101.06 -28.81 -17.77 8.02 6.05 5.01 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.46 0.63 1.76 2.74 0.00 -
Price Multiplier on Announcement Date
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/05/19 28/02/18 24/02/17 25/02/16 24/02/15 19/02/14 28/02/13 -
Price 0.08 0.12 0.225 0.215 0.61 1.07 0.38 -
P/RPS 0.06 0.43 0.76 0.40 0.91 1.80 0.00 -
P/EPS -0.93 -3.47 -7.91 10.94 17.39 26.84 0.00 -
EY -107.38 -28.81 -12.64 9.14 5.75 3.73 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.64 0.55 1.85 3.69 0.00 -

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