[SCOMI] YoY 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- 30.92%
YoY- 116.09%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
Revenue 224,581 373,953 484,561 469,638 401,040 351,268 367,648 -7.57%
PBT -5,681 12,853 24,555 19,471 49,900 1,725 -161,100 -41.40%
Tax -1,419 -3,827 -7,715 -8,785 -71,110 -9,338 -2,882 -10.70%
NP -7,100 9,026 16,840 10,686 -21,210 -7,613 -163,982 -39.45%
-
NP to SH -6,174 5,712 9,295 4,332 -26,930 -9,123 -166,488 -40.93%
-
Tax Rate - 29.78% 31.42% 45.12% 142.51% 541.33% - -
Total Cost 231,681 364,927 467,721 458,952 422,250 358,881 531,630 -12.43%
-
Net Worth 642,143 694,702 619,666 791,060 433,045 995,454 971,989 -6.40%
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 642,143 694,702 619,666 791,060 433,045 995,454 971,989 -6.40%
NOSH 1,917,510 1,543,783 1,549,166 1,883,478 1,353,266 1,382,575 1,388,557 5.29%
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 -3.16% 2.41% 3.48% 2.28% -5.29% -2.17% -44.60% -
ROE -0.96% 0.82% 1.50% 0.55% -6.22% -0.92% -17.13% -
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 11.89 24.22 31.28 24.93 29.63 25.41 26.48 -12.01%
EPS -0.33 0.37 0.60 0.23 -1.99 -0.66 -11.99 -43.68%
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 20.53 34.19 44.30 42.93 36.66 32.11 33.61 -7.57%
EPS -0.56 0.52 0.85 0.40 -2.46 -0.83 -15.22 -41.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.587 0.6351 0.5665 0.7232 0.3959 0.91 0.8885 -6.40%
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 1.01 0.70 0.72 1.46 0.00 1.02 1.55 -6.61%
P/EPS -36.71 45.95 37.50 158.70 0.00 -39.40 -3.42 46.12%
EY -2.72 2.18 2.67 0.63 0.00 -2.54 -29.24 -31.58%
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 1.47 0.83 0.88 1.82 0.00 1.10 1.51 -0.42%
P/EPS -53.53 54.05 45.83 197.83 0.00 -42.43 -3.34 55.79%
EY -1.87 1.85 2.18 0.51 0.00 -2.36 -29.97 -35.81%
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