[SCOMI] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -59.84%
YoY- 107.78%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,091,604 1,361,912 1,231,740 1,594,597 1,137,316 1,256,204 1,487,902 -4.83%
PBT 47,564 72,355 54,029 100,399 36,251 -139,691 99,837 -11.17%
Tax -17,961 -24,490 -25,570 -79,118 -6,077 -5,787 -29,187 -7.46%
NP 29,603 47,865 28,459 21,281 30,174 -145,478 70,650 -12.98%
-
NP to SH 20,455 26,551 9,119 18,077 15,894 -149,297 53,338 -14.20%
-
Tax Rate 37.76% 33.85% 47.33% 78.80% 16.76% - 29.23% -
Total Cost 1,062,001 1,314,047 1,203,281 1,573,316 1,107,142 1,401,682 1,417,252 -4.50%
-
Net Worth 697,329 621,076 797,912 390,854 1,003,831 957,032 917,534 -4.29%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 697,329 621,076 797,912 390,854 1,003,831 957,032 917,534 -4.29%
NOSH 1,549,621 1,552,690 1,899,791 1,221,418 1,394,210 1,367,188 1,008,279 7.11%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.71% 3.51% 2.31% 1.33% 2.65% -11.58% 4.75% -
ROE 2.93% 4.28% 1.14% 4.63% 1.58% -15.60% 5.81% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 70.44 87.71 64.84 130.55 81.57 91.88 147.57 -11.15%
EPS 1.32 1.71 0.48 1.48 1.14 -10.92 5.29 -19.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.40 0.42 0.32 0.72 0.70 0.91 -10.64%
Adjusted Per Share Value based on latest NOSH - 1,353,266
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 99.79 124.50 112.60 145.77 103.97 114.84 136.02 -4.83%
EPS 1.87 2.43 0.83 1.65 1.45 -13.65 4.88 -14.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6375 0.5678 0.7294 0.3573 0.9177 0.8749 0.8388 -4.29%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 -
Price 0.17 0.225 0.365 0.35 0.26 0.41 0.59 -
P/RPS 0.24 0.26 0.56 0.00 0.32 0.45 0.40 -7.84%
P/EPS 12.88 13.16 76.04 0.00 22.81 -3.75 11.15 2.33%
EY 7.76 7.60 1.32 0.00 4.38 -26.63 8.97 -2.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.56 0.87 0.00 0.36 0.59 0.65 -8.22%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/02/16 24/02/15 20/02/14 28/02/13 30/11/11 26/11/10 05/11/09 -
Price 0.20 0.275 0.455 0.31 0.28 0.40 0.60 -
P/RPS 0.28 0.31 0.70 0.00 0.34 0.44 0.41 -5.91%
P/EPS 15.15 16.08 94.79 0.00 24.56 -3.66 11.34 4.73%
EY 6.60 6.22 1.05 0.00 4.07 -27.30 8.82 -4.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.69 1.08 0.00 0.39 0.57 0.66 -6.27%

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