[SCOMI] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 61.94%
YoY- -84.05%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Revenue 827,218 1,435,302 1,754,702 1,524,204 1,591,409 1,572,096 1,777,112 -11.50%
PBT -96,978 69,422 95,600 69,116 67,332 69,052 42,818 -
Tax -10,116 -28,268 -33,550 -33,570 -10,677 6,526 -5,810 9.26%
NP -107,094 41,154 62,050 35,546 56,654 75,578 37,008 -
-
NP to SH -66,746 29,486 34,512 9,574 60,009 50,038 34,382 -
-
Tax Rate - 40.72% 35.09% 48.57% 15.86% -9.45% 13.57% -
Total Cost 934,312 1,394,148 1,692,652 1,488,658 1,534,754 1,496,518 1,740,104 -9.46%
-
Net Worth 623,256 729,390 621,837 746,771 599,164 986,860 1,173,353 -9.61%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Net Worth 623,256 729,390 621,837 746,771 599,164 986,860 1,173,353 -9.61%
NOSH 1,917,510 1,551,894 1,554,594 1,914,800 1,393,405 1,389,944 1,364,365 5.58%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
NP Margin -12.95% 2.87% 3.54% 2.33% 3.56% 4.81% 2.08% -
ROE -10.71% 4.04% 5.55% 1.28% 10.02% 5.07% 2.93% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
RPS 43.80 92.49 112.87 79.60 114.21 113.10 130.25 -15.98%
EPS -3.54 1.90 2.22 0.50 4.31 3.60 2.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.47 0.40 0.39 0.43 0.71 0.86 -14.19%
Adjusted Per Share Value based on latest NOSH - 1,946,470
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
RPS 75.62 131.21 160.41 139.34 145.48 143.71 162.46 -11.50%
EPS -6.10 2.70 3.15 0.88 5.49 4.57 3.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5698 0.6668 0.5685 0.6827 0.5477 0.9021 1.0726 -9.61%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/06/11 30/06/10 -
Price 0.13 0.185 0.405 0.365 0.39 0.31 0.40 -
P/RPS 0.30 0.20 0.36 0.46 0.00 0.27 0.31 -0.52%
P/EPS -3.68 9.74 18.24 73.00 0.00 8.61 15.87 -
EY -27.18 10.27 5.48 1.37 0.00 11.61 6.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 1.01 0.94 0.00 0.44 0.47 -2.93%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Date 28/11/16 27/11/15 20/11/14 20/11/13 30/11/12 23/08/11 24/08/10 -
Price 0.105 0.205 0.29 0.38 0.34 0.29 0.41 -
P/RPS 0.24 0.22 0.26 0.48 0.00 0.26 0.31 -4.00%
P/EPS -2.97 10.79 13.06 76.00 0.00 8.06 16.27 -
EY -33.66 9.27 7.66 1.32 0.00 12.41 6.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.44 0.72 0.97 0.00 0.41 0.48 -6.27%

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