[SCOMI] YoY Annualized Quarter Result on 31-Mar-2015 [#4]

Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 20.16%
YoY- 726.96%
View:
Show?
Annualized Quarter Result
30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 CAGR
Revenue 645,321 862,937 1,383,332 1,798,572 1,653,028 1,521,935 1,971,455 -11.08%
PBT -293,970 -141,980 25,793 103,909 77,058 -169,409 50,715 -
Tax -111,806 -18,809 -13,889 -40,152 -44,674 -23,478 -24,750 17.19%
NP -405,776 -160,789 11,904 63,757 32,384 -192,887 25,965 -
-
NP to SH -378,651 -107,591 22,536 42,539 5,144 -172,906 9,875 -
-
Tax Rate - - 53.85% 38.64% 57.97% - 48.80% -
Total Cost 1,051,097 1,023,726 1,371,428 1,734,815 1,620,644 1,714,822 1,945,490 -6.27%
-
Net Worth -32,817 585,483 529,762 0 781,125 822,764 987,499 -
Dividend
30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 CAGR
Net Worth -32,817 585,483 529,762 0 781,125 822,764 987,499 -
NOSH 1,093,907 1,917,510 1,558,124 1,555,205 1,905,185 1,371,274 1,028,645 0.64%
Ratio Analysis
30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 CAGR
NP Margin -62.88% -18.63% 0.86% 3.54% 1.96% -12.67% 1.32% -
ROE 0.00% -18.38% 4.25% 0.00% 0.66% -21.02% 1.00% -
Per Share
30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 CAGR
RPS 58.99 45.69 88.78 115.65 86.76 110.99 191.66 -11.66%
EPS -34.61 -5.70 1.18 2.74 0.27 -12.61 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.31 0.34 0.00 0.41 0.60 0.96 -
Adjusted Per Share Value based on latest NOSH - 1,558,150
30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 CAGR
RPS 58.99 78.89 126.46 164.42 151.11 139.13 180.22 -11.08%
EPS -34.61 -9.84 2.06 3.89 0.47 -15.81 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.5352 0.4843 0.00 0.7141 0.7521 0.9027 -
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 CAGR
Date 28/06/19 31/03/17 31/03/16 31/03/15 31/03/14 30/12/10 31/12/09 -
Price 0.075 0.185 0.19 0.245 0.435 0.37 0.44 -
P/RPS 0.13 0.42 0.21 0.21 0.50 0.33 0.23 -5.82%
P/EPS -0.22 -3.25 13.14 8.96 161.11 -2.93 45.83 -
EY -461.53 -30.74 7.61 11.16 0.62 -34.08 2.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.62 0.56 0.00 1.06 0.62 0.46 -
Price Multiplier on Announcement Date
30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 CAGR
Date 30/08/19 31/05/17 31/05/16 21/05/15 30/05/14 25/02/11 25/02/10 -
Price 0.085 0.155 0.175 0.23 0.425 0.34 0.42 -
P/RPS 0.14 0.35 0.20 0.20 0.49 0.31 0.22 -4.64%
P/EPS -0.25 -2.73 12.10 8.41 157.41 -2.70 43.75 -
EY -407.23 -36.69 8.26 11.89 0.64 -37.09 2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.52 0.51 0.00 1.04 0.57 0.44 -

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