[SCOMIES] YoY Cumulative Quarter Result on 31-Mar-2017 [#4]

Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -153.1%
YoY- -4523.48%
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 308,499 416,901 645,321 664,012 1,208,784 1,560,239 1,415,967 -18.94%
PBT -206,892 -172,488 -80,252 -126,637 11,996 107,399 123,450 -
Tax -5,735 -13,121 -19,337 -9,128 -23,914 -42,587 -41,550 -23.88%
NP -212,627 -185,609 -99,589 -135,765 -11,918 64,812 81,900 -
-
NP to SH -211,574 -184,286 -93,044 -126,406 -2,734 66,672 81,445 -
-
Tax Rate - - - - 199.35% 39.65% 33.66% -
Total Cost 521,126 602,510 744,910 799,777 1,220,702 1,495,427 1,334,067 -12.15%
-
Net Worth -14,049 196,644 374,659 749,318 818,387 774,399 702,486 -
Dividend
30/06/21 30/06/20 30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth -14,049 196,644 374,659 749,318 818,387 774,399 702,486 -
NOSH 468,355 468,355 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 -19.89%
Ratio Analysis
30/06/21 30/06/20 30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -68.92% -44.52% -15.43% -20.45% -0.99% 4.15% 5.78% -
ROE 0.00% -93.72% -24.83% -16.87% -0.33% 8.61% 11.59% -
Per Share
30/06/21 30/06/20 30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 65.87 89.04 27.56 28.36 51.70 66.49 60.47 1.18%
EPS -45.18 -39.36 -3.97 -5.40 -0.12 2.85 3.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.42 0.16 0.32 0.35 0.33 0.30 -
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/06/21 30/06/20 30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 65.87 89.02 137.79 141.78 258.11 333.15 302.35 -18.94%
EPS -45.18 -39.35 -19.87 -26.99 -0.58 14.24 17.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.4199 0.80 1.60 1.7475 1.6536 1.50 -
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/21 30/06/20 28/06/19 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.085 0.115 0.10 0.22 0.21 0.52 1.01 -
P/RPS 0.13 0.13 0.36 0.78 0.41 0.78 1.67 -29.66%
P/EPS -0.19 -0.29 -2.52 -4.08 -179.60 18.30 29.04 -
EY -531.49 -342.26 -39.73 -24.54 -0.56 5.46 3.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.27 0.63 0.69 0.60 1.58 3.37 -
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/09/21 28/08/20 30/08/19 31/05/17 31/05/16 21/05/15 30/05/14 -
Price 0.08 0.12 0.08 0.18 0.21 0.405 1.05 -
P/RPS 0.12 0.13 0.29 0.63 0.41 0.61 1.74 -30.83%
P/EPS -0.18 -0.30 -2.01 -3.33 -179.60 14.25 30.19 -
EY -564.71 -328.00 -49.67 -29.99 -0.56 7.02 3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.29 0.50 0.56 0.60 1.23 3.50 -

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