[SCOMIES] YoY Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -58.62%
YoY- -21.56%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 226,654 342,542 525,413 493,848 519,577 952,727 1,174,571 -23.13%
PBT -34,745 -2,150 -24,116 -48,129 -47,772 47,900 85,284 -
Tax -5,156 -6,709 -14,483 -10,865 -6,227 -17,438 -25,118 -22.37%
NP -39,901 -8,859 -38,599 -58,994 -53,999 30,462 60,166 -
-
NP to SH -40,673 -8,653 -33,525 -60,710 -49,943 34,527 61,620 -
-
Tax Rate - - - - - 36.41% 29.45% -
Total Cost 266,555 351,401 564,012 552,842 573,576 922,265 1,114,405 -20.45%
-
Net Worth 159,230 360,633 468,324 608,821 819,569 913,232 772,734 -22.32%
Dividend
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 159,230 360,633 468,324 608,821 819,569 913,232 772,734 -22.32%
NOSH 468,355 468,355 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 -22.69%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -17.60% -2.59% -7.35% -11.95% -10.39% 3.20% 5.12% -
ROE -25.54% -2.40% -7.16% -9.97% -6.09% 3.78% 7.97% -
Per Share
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 48.40 73.14 22.44 21.09 22.19 40.69 50.16 -0.56%
EPS -8.68 -1.85 -1.43 -2.59 -2.13 1.47 2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.77 0.20 0.26 0.35 0.39 0.33 0.47%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 46.49 70.27 107.78 101.30 106.58 195.43 240.94 -23.13%
EPS -8.34 -1.77 -6.88 -12.45 -10.24 7.08 12.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3266 0.7398 0.9607 1.2489 1.6812 1.8733 1.5851 -22.32%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/21 31/03/20 29/03/19 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.11 0.04 0.085 0.12 0.16 0.245 0.58 -
P/RPS 0.23 0.05 0.38 0.57 0.72 0.60 1.16 -22.80%
P/EPS -1.27 -2.17 -5.94 -4.63 -7.50 16.62 22.04 -
EY -78.95 -46.19 -16.84 -21.61 -13.33 6.02 4.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.05 0.43 0.46 0.46 0.63 1.76 -23.86%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/05/21 16/06/20 31/05/19 28/02/18 24/02/17 25/02/16 24/02/15 -
Price 0.08 0.12 0.08 0.12 0.225 0.215 0.61 -
P/RPS 0.17 0.16 0.36 0.57 1.01 0.53 1.22 -27.03%
P/EPS -0.92 -6.50 -5.59 -4.63 -10.55 14.58 23.18 -
EY -108.56 -15.40 -17.90 -21.61 -9.48 6.86 4.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.16 0.40 0.46 0.64 0.55 1.85 -27.86%

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