[SCOMI] YoY Quarter Result on 31-Dec-2014 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 57.17%
YoY- 114.57%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
Revenue 184,085 224,581 373,953 484,561 469,638 401,040 351,268 -9.81%
PBT -57,531 -5,681 12,853 24,555 19,471 49,900 1,725 -
Tax -5,809 -1,419 -3,827 -7,715 -8,785 -71,110 -9,338 -7.30%
NP -63,340 -7,100 9,026 16,840 10,686 -21,210 -7,613 40.29%
-
NP to SH -48,414 -6,174 5,712 9,295 4,332 -26,930 -9,123 30.56%
-
Tax Rate - - 29.78% 31.42% 45.12% 142.51% 541.33% -
Total Cost 247,425 231,681 364,927 467,721 458,952 422,250 358,881 -5.76%
-
Net Worth 418,678 642,143 694,702 619,666 791,060 433,045 995,454 -12.92%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
Net Worth 418,678 642,143 694,702 619,666 791,060 433,045 995,454 -12.92%
NOSH 1,917,510 1,917,510 1,543,783 1,549,166 1,883,478 1,353,266 1,382,575 5.36%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
NP Margin -34.41% -3.16% 2.41% 3.48% 2.28% -5.29% -2.17% -
ROE -11.56% -0.96% 0.82% 1.50% 0.55% -6.22% -0.92% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
RPS 9.67 11.89 24.22 31.28 24.93 29.63 25.41 -14.30%
EPS -2.54 -0.33 0.37 0.60 0.23 -1.99 -0.66 24.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.34 0.45 0.40 0.42 0.32 0.72 -17.26%
Adjusted Per Share Value based on latest NOSH - 1,549,166
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
RPS 16.83 20.53 34.19 44.30 42.93 36.66 32.11 -9.80%
EPS -4.43 -0.56 0.52 0.85 0.40 -2.46 -0.83 30.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3827 0.587 0.6351 0.5665 0.7232 0.3959 0.91 -12.92%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 -
Price 0.155 0.12 0.17 0.225 0.365 0.35 0.26 -
P/RPS 1.60 1.01 0.70 0.72 1.46 0.00 1.02 7.45%
P/EPS -6.09 -36.71 45.95 37.50 158.70 0.00 -39.40 -25.79%
EY -16.41 -2.72 2.18 2.67 0.63 0.00 -2.54 34.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.35 0.38 0.56 0.87 0.00 0.36 11.21%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
Date 28/02/18 24/02/17 25/02/16 24/02/15 20/02/14 28/02/13 30/11/11 -
Price 0.175 0.175 0.20 0.275 0.455 0.31 0.28 -
P/RPS 1.81 1.47 0.83 0.88 1.82 0.00 1.10 8.28%
P/EPS -6.88 -53.53 54.05 45.83 197.83 0.00 -42.43 -25.22%
EY -14.54 -1.87 1.85 2.18 0.51 0.00 -2.36 33.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.51 0.44 0.69 1.08 0.00 0.39 12.16%

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