[SCOMI] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 90.5%
YoY- -49.55%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
Revenue 638,190 1,091,604 1,361,912 1,231,740 1,594,597 1,137,316 1,256,204 -10.25%
PBT -54,170 47,564 72,355 54,029 100,399 36,251 -139,691 -14.04%
Tax -6,477 -17,961 -24,490 -25,570 -79,118 -6,077 -5,787 1.81%
NP -60,647 29,603 47,865 28,459 21,281 30,174 -145,478 -13.04%
-
NP to SH -39,547 20,455 26,551 9,119 18,077 15,894 -149,297 -19.12%
-
Tax Rate - 37.76% 33.85% 47.33% 78.80% 16.76% - -
Total Cost 698,837 1,062,001 1,314,047 1,203,281 1,573,316 1,107,142 1,401,682 -10.52%
-
Net Worth 642,143 697,329 621,076 797,912 390,854 1,003,831 957,032 -6.17%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
Net Worth 642,143 697,329 621,076 797,912 390,854 1,003,831 957,032 -6.17%
NOSH 1,917,510 1,549,621 1,552,690 1,899,791 1,221,418 1,394,210 1,367,188 5.55%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
NP Margin -9.50% 2.71% 3.51% 2.31% 1.33% 2.65% -11.58% -
ROE -6.16% 2.93% 4.28% 1.14% 4.63% 1.58% -15.60% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
RPS 33.79 70.44 87.71 64.84 130.55 81.57 91.88 -14.77%
EPS -2.09 1.32 1.71 0.48 1.48 1.14 -10.92 -23.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.45 0.40 0.42 0.32 0.72 0.70 -10.89%
Adjusted Per Share Value based on latest NOSH - 1,883,478
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
RPS 58.34 99.79 124.50 112.60 145.77 103.97 114.84 -10.25%
EPS -3.62 1.87 2.43 0.83 1.65 1.45 -13.65 -19.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.587 0.6375 0.5678 0.7294 0.3573 0.9177 0.8749 -6.17%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 -
Price 0.12 0.17 0.225 0.365 0.35 0.26 0.41 -
P/RPS 0.36 0.24 0.26 0.56 0.00 0.32 0.45 -3.50%
P/EPS -5.73 12.88 13.16 76.04 0.00 22.81 -3.75 7.00%
EY -17.45 7.76 7.60 1.32 0.00 4.38 -26.63 -6.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.56 0.87 0.00 0.36 0.59 -8.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
Date 24/02/17 25/02/16 24/02/15 20/02/14 28/02/13 30/11/11 26/11/10 -
Price 0.175 0.20 0.275 0.455 0.31 0.28 0.40 -
P/RPS 0.52 0.28 0.31 0.70 0.00 0.34 0.44 2.70%
P/EPS -8.36 15.15 16.08 94.79 0.00 24.56 -3.66 14.11%
EY -11.97 6.60 6.22 1.05 0.00 4.07 -27.30 -12.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.69 1.08 0.00 0.39 0.57 -1.76%

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