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

Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -173.24%
YoY- -326.37%
View:
Show?
Cumulative Result
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 232,022 421,849 387,616 413,609 717,651 877,351 762,102 -17.31%
PBT 1,056 -61,936 -58,131 -48,489 34,711 47,800 34,558 -42.74%
Tax -4,013 -11,294 -6,417 -5,058 -14,134 -16,775 -16,785 -20.44%
NP -2,957 -73,230 -64,548 -53,547 20,577 31,025 17,773 -
-
NP to SH -5,973 -75,554 -42,166 -33,373 14,743 17,256 4,787 -
-
Tax Rate 380.02% - - - 40.72% 35.09% 48.57% -
Total Cost 234,979 495,079 452,164 467,156 697,074 846,326 744,329 -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% -28.78% -8.52% -5.35% 2.02% 2.78% 0.64% -
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 21.21 38.56 20.37 21.90 46.24 56.44 39.80 -9.57%
EPS -0.55 -6.91 -2.22 -1.77 0.95 1.11 0.25 -
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 21.21 38.56 35.43 37.81 65.60 80.20 69.67 -17.31%
EPS -0.55 -6.91 -3.85 -3.05 1.35 1.58 0.44 -
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 0.19 0.14 0.88 0.59 0.40 0.72 0.92 -22.28%
P/EPS -7.33 -0.80 -8.12 -7.36 19.47 36.49 146.00 -
EY -13.65 -125.58 -12.31 -13.59 5.14 2.74 0.68 -
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 0.14 0.10 0.71 0.48 0.44 0.51 0.95 -26.37%
P/EPS -5.49 -0.58 -6.54 -5.94 21.58 26.13 152.00 -
EY -18.20 -172.67 -15.28 -16.83 4.63 3.83 0.66 -
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