[SCOMIES] YoY Quarter Result on 30-Sep-2015 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 4.0%
YoY- -32.35%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 134,181 152,962 145,478 294,449 389,354 330,368 49,531 17.27%
PBT 6,291 -16,278 -24,369 17,291 27,358 31,033 2,275 17.65%
Tax -3,408 -3,591 -891 -8,008 -8,832 -7,517 -1,514 13.85%
NP 2,883 -19,869 -25,260 9,283 18,526 23,516 761 23.73%
-
NP to SH 986 -21,122 -24,060 12,519 18,505 25,069 -646 -
-
Tax Rate 54.17% - - 46.31% 32.28% 24.22% 66.55% -
Total Cost 131,298 172,831 170,738 285,166 370,828 306,852 48,770 17.15%
-
Net Worth 491,740 655,653 796,151 889,815 725,902 632,582 373,244 4.50%
Dividend
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 491,740 655,653 796,151 889,815 725,902 632,582 373,244 4.50%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 717,777 20.81%
Ratio Analysis
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.15% -12.99% -17.36% 3.15% 4.76% 7.12% 1.54% -
ROE 0.20% -3.22% -3.02% 1.41% 2.55% 3.96% -0.17% -
Per Share
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.73 6.53 6.21 12.57 16.63 14.10 6.90 -2.92%
EPS 0.04 -0.90 -1.03 0.53 0.79 1.07 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.28 0.34 0.38 0.31 0.27 0.52 -13.49%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 27.52 31.38 29.84 60.40 79.87 67.77 10.16 17.27%
EPS 0.20 -4.33 -4.94 2.57 3.80 5.14 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0087 1.3449 1.6331 1.8253 1.489 1.2976 0.7656 4.50%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.04 0.165 0.185 0.265 0.85 0.68 0.34 -
P/RPS 0.70 2.53 2.98 2.11 5.11 4.82 0.00 -
P/EPS 94.99 -18.29 -18.00 49.57 107.56 63.55 0.00 -
EY 1.05 -5.47 -5.55 2.02 0.93 1.57 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.59 0.54 0.70 2.74 2.52 0.00 -
Price Multiplier on Announcement Date
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 25/02/19 30/11/17 28/11/16 27/11/15 20/11/14 18/11/13 30/11/12 -
Price 0.055 0.13 0.15 0.275 0.70 0.705 0.38 -
P/RPS 0.96 1.99 2.41 2.19 4.21 5.00 0.00 -
P/EPS 130.62 -14.41 -14.60 51.44 88.58 65.89 0.00 -
EY 0.77 -6.94 -6.85 1.94 1.13 1.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.46 0.44 0.72 2.26 2.61 0.00 -

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