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

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -36.62%
YoY- -326.37%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI'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 464,044 562,465 775,232 827,218 1,435,302 1,754,702 1,524,204 -17.31%
PBT 2,112 -82,581 -116,262 -96,978 69,422 95,600 69,116 -42.74%
Tax -8,026 -15,058 -12,834 -10,116 -28,268 -33,550 -33,570 -20.44%
NP -5,914 -97,640 -129,096 -107,094 41,154 62,050 35,546 -
-
NP to SH -11,946 -100,738 -84,332 -66,746 29,486 34,512 9,574 -
-
Tax Rate 380.02% - - - 40.72% 35.09% 48.57% -
Total Cost 469,958 660,105 904,328 934,312 1,394,148 1,692,652 1,488,658 -16.83%
-
Net Worth -21,878 262,537 494,801 623,256 729,390 621,837 746,771 -
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 -21,878 262,537 494,801 623,256 729,390 621,837 746,771 -
NOSH 1,093,907 1,093,907 1,917,510 1,917,510 1,551,894 1,554,594 1,914,800 -8.56%
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 -1.27% -17.36% -16.65% -12.95% 2.87% 3.54% 2.33% -
ROE 0.00% -38.37% -17.04% -10.71% 4.04% 5.55% 1.28% -
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 42.42 51.42 40.74 43.80 92.49 112.87 79.60 -9.57%
EPS -1.10 -9.21 -4.44 -3.54 1.90 2.22 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.02 0.24 0.26 0.33 0.47 0.40 0.39 -
Adjusted Per Share Value based on latest NOSH - 1,917,510
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 42.42 51.42 70.87 75.62 131.21 160.41 139.34 -17.31%
EPS -1.10 -9.21 -7.71 -6.10 2.70 3.15 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.02 0.24 0.4523 0.5698 0.6668 0.5685 0.6827 -
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 0.04 0.055 0.18 0.13 0.185 0.405 0.365 -
P/RPS 0.09 0.11 0.44 0.30 0.20 0.36 0.46 -22.95%
P/EPS -3.66 -0.60 -4.06 -3.68 9.74 18.24 73.00 -
EY -27.30 -167.44 -24.62 -27.18 10.27 5.48 1.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.23 0.69 0.39 0.39 1.01 0.94 -
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 28/02/19 30/11/17 28/11/16 27/11/15 20/11/14 20/11/13 -
Price 0.03 0.04 0.145 0.105 0.205 0.29 0.38 -
P/RPS 0.07 0.08 0.36 0.24 0.22 0.26 0.48 -26.49%
P/EPS -2.75 -0.43 -3.27 -2.97 10.79 13.06 76.00 -
EY -36.40 -230.23 -30.56 -33.66 9.27 7.66 1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.17 0.56 0.32 0.44 0.72 0.97 -

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