[SCOMI] YoY Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 5.9%
YoY- 16.59%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 0 464,044 562,465 775,232 827,218 1,435,302 1,754,702 -
PBT -21,912 2,112 -82,581 -116,262 -96,978 69,422 95,600 -
Tax 0 -8,026 -15,058 -12,834 -10,116 -28,268 -33,550 -
NP -21,912 -5,914 -97,640 -129,096 -107,094 41,154 62,050 -
-
NP to SH -21,912 -11,946 -100,738 -84,332 -66,746 29,486 34,512 -
-
Tax Rate - 380.02% - - - 40.72% 35.09% -
Total Cost 21,912 469,958 660,105 904,328 934,312 1,394,148 1,692,652 -50.07%
-
Net Worth -251,598 -21,878 262,537 494,801 623,256 729,390 621,837 -
Dividend
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth -251,598 -21,878 262,537 494,801 623,256 729,390 621,837 -
NOSH 1,093,907 1,093,907 1,093,907 1,917,510 1,917,510 1,551,894 1,554,594 -5.46%
Ratio Analysis
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 0.00% -1.27% -17.36% -16.65% -12.95% 2.87% 3.54% -
ROE 0.00% 0.00% -38.37% -17.04% -10.71% 4.04% 5.55% -
Per Share
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 0.00 42.42 51.42 40.74 43.80 92.49 112.87 -
EPS -2.00 -1.10 -9.21 -4.44 -3.54 1.90 2.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.23 -0.02 0.24 0.26 0.33 0.47 0.40 -
Adjusted Per Share Value based on latest NOSH - 1,093,907
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 0.00 42.42 51.42 70.87 75.62 131.21 160.41 -
EPS -2.00 -1.10 -9.21 -7.71 -6.10 2.70 3.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.23 -0.02 0.24 0.4523 0.5698 0.6668 0.5685 -
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.03 0.04 0.055 0.18 0.13 0.185 0.405 -
P/RPS 0.00 0.09 0.11 0.44 0.30 0.20 0.36 -
P/EPS -1.50 -3.66 -0.60 -4.06 -3.68 9.74 18.24 -
EY -66.77 -27.30 -167.44 -24.62 -27.18 10.27 5.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.23 0.69 0.39 0.39 1.01 -
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/02/21 28/02/20 28/02/19 30/11/17 28/11/16 27/11/15 20/11/14 -
Price 0.03 0.03 0.04 0.145 0.105 0.205 0.29 -
P/RPS 0.00 0.07 0.08 0.36 0.24 0.22 0.26 -
P/EPS -1.50 -2.75 -0.43 -3.27 -2.97 10.79 13.06 -
EY -66.77 -36.40 -230.23 -30.56 -33.66 9.27 7.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.17 0.56 0.32 0.44 0.72 -

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