[SCOMI] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 109.09%
YoY- -84.87%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Revenue 950,252 1,519,580 1,656,500 1,509,972 1,700,156 1,226,564 1,837,028 -10.00%
PBT -71,600 80,100 108,256 61,792 87,962 53,896 119,400 -
Tax -16,796 -24,068 -34,144 -36,616 -7,194 -7,628 -43,128 -13.99%
NP -88,396 56,032 74,112 25,176 80,768 46,268 76,272 -
-
NP to SH -48,856 38,936 45,368 5,912 39,074 40,100 54,276 -
-
Tax Rate - 30.05% 31.54% 59.26% 8.18% 14.15% 36.12% -
Total Cost 1,038,648 1,463,548 1,582,388 1,484,796 1,619,388 1,180,296 1,760,756 -8.09%
-
Net Worth 642,143 648,933 605,942 720,524 683,795 974,652 1,061,921 -7.72%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Net Worth 642,143 648,933 605,942 720,524 683,795 974,652 1,061,921 -7.72%
NOSH 1,917,510 1,545,079 1,553,698 1,847,500 1,395,500 1,392,361 1,179,913 8.07%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
NP Margin -9.30% 3.69% 4.47% 1.67% 4.75% 3.77% 4.15% -
ROE -7.61% 6.00% 7.49% 0.82% 5.71% 4.11% 5.11% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
RPS 50.31 98.35 106.62 81.73 121.83 88.09 155.69 -16.52%
EPS -2.60 2.52 2.92 0.32 2.80 2.88 4.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.42 0.39 0.39 0.49 0.70 0.90 -14.41%
Adjusted Per Share Value based on latest NOSH - 1,847,500
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
RPS 86.87 138.91 151.43 138.03 155.42 112.13 167.93 -10.00%
EPS -4.47 3.56 4.15 0.54 3.57 3.67 4.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.587 0.5932 0.5539 0.6587 0.6251 0.891 0.9708 -7.72%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 31/03/11 31/03/10 -
Price 0.16 0.21 0.405 0.385 0.22 0.32 0.38 -
P/RPS 0.32 0.21 0.38 0.47 0.18 0.36 0.24 4.70%
P/EPS -6.19 8.33 13.87 120.31 7.86 11.11 8.26 -
EY -16.17 12.00 7.21 0.83 12.73 9.00 12.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 1.04 0.99 0.45 0.46 0.42 1.81%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 31/03/10 CAGR
Date 11/08/16 25/08/15 21/08/14 23/08/13 30/08/12 26/05/11 25/05/10 -
Price 0.145 0.14 0.415 0.36 0.28 0.28 0.38 -
P/RPS 0.29 0.14 0.39 0.44 0.23 0.32 0.24 3.07%
P/EPS -5.61 5.56 14.21 112.50 10.00 9.72 8.26 -
EY -17.84 18.00 7.04 0.89 10.00 10.29 12.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.33 1.06 0.92 0.57 0.40 0.42 0.37%

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