[SCOMI] YoY 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- -205.73%
YoY- 89.15%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 373,953 484,561 469,638 401,040 351,268 367,648 448,481 -2.86%
PBT 12,853 24,555 19,471 49,900 1,725 -161,100 31,023 -13.14%
Tax -3,827 -7,715 -8,785 -71,110 -9,338 -2,882 -2,648 6.06%
NP 9,026 16,840 10,686 -21,210 -7,613 -163,982 28,375 -16.73%
-
NP to SH 5,712 9,295 4,332 -26,930 -9,123 -166,488 22,975 -19.95%
-
Tax Rate 29.78% 31.42% 45.12% 142.51% 541.33% - 8.54% -
Total Cost 364,927 467,721 458,952 422,250 358,881 531,630 420,106 -2.22%
-
Net Worth 694,702 619,666 791,060 433,045 995,454 971,989 916,984 -4.34%
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 694,702 619,666 791,060 433,045 995,454 971,989 916,984 -4.34%
NOSH 1,543,783 1,549,166 1,883,478 1,353,266 1,382,575 1,388,557 1,007,675 7.05%
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 2.41% 3.48% 2.28% -5.29% -2.17% -44.60% 6.33% -
ROE 0.82% 1.50% 0.55% -6.22% -0.92% -17.13% 2.51% -
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 24.22 31.28 24.93 29.63 25.41 26.48 44.51 -9.27%
EPS 0.37 0.60 0.23 -1.99 -0.66 -11.99 2.27 -25.17%
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 34.19 44.30 42.93 36.66 32.11 33.61 41.00 -2.86%
EPS 0.52 0.85 0.40 -2.46 -0.83 -15.22 2.10 -20.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6351 0.5665 0.7232 0.3959 0.91 0.8885 0.8383 -4.34%
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 0.70 0.72 1.46 0.00 1.02 1.55 1.33 -9.75%
P/EPS 45.95 37.50 158.70 0.00 -39.40 -3.42 25.88 9.61%
EY 2.18 2.67 0.63 0.00 -2.54 -29.24 3.86 -8.72%
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 0.83 0.88 1.82 0.00 1.10 1.51 1.35 -7.48%
P/EPS 54.05 45.83 197.83 0.00 -42.43 -3.34 26.32 12.19%
EY 1.85 2.18 0.51 0.00 -2.36 -29.97 3.80 -10.87%
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