[SCOMI] YoY Quarter Result on 31-Dec-2015 [#3]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 14.03%
YoY- -38.55%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 132,072 184,085 224,581 373,953 484,561 469,638 401,040 -16.28%
PBT -59,672 -57,531 -5,681 12,853 24,555 19,471 49,900 -
Tax -3,189 -5,809 -1,419 -3,827 -7,715 -8,785 -71,110 -39.15%
NP -62,861 -63,340 -7,100 9,026 16,840 10,686 -21,210 18.98%
-
NP to SH -43,947 -48,414 -6,174 5,712 9,295 4,332 -26,930 8.15%
-
Tax Rate - - - 29.78% 31.42% 45.12% 142.51% -
Total Cost 194,933 247,425 231,681 364,927 467,721 458,952 422,250 -11.63%
-
Net Worth 218,781 418,678 642,143 694,702 619,666 791,060 433,045 -10.34%
Dividend
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 218,781 418,678 642,143 694,702 619,666 791,060 433,045 -10.34%
NOSH 1,093,907 1,917,510 1,917,510 1,543,783 1,549,166 1,883,478 1,353,266 -3.34%
Ratio Analysis
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -47.60% -34.41% -3.16% 2.41% 3.48% 2.28% -5.29% -
ROE -20.09% -11.56% -0.96% 0.82% 1.50% 0.55% -6.22% -
Per Share
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 12.07 9.67 11.89 24.22 31.28 24.93 29.63 -13.38%
EPS -4.02 -2.54 -0.33 0.37 0.60 0.23 -1.99 11.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.22 0.34 0.45 0.40 0.42 0.32 -7.24%
Adjusted Per Share Value based on latest NOSH - 1,543,783
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 12.07 16.83 20.53 34.19 44.30 42.93 36.66 -16.28%
EPS -4.02 -4.43 -0.56 0.52 0.85 0.40 -2.46 8.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.3827 0.587 0.6351 0.5665 0.7232 0.3959 -10.35%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/03/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.05 0.155 0.12 0.17 0.225 0.365 0.35 -
P/RPS 0.41 1.60 1.01 0.70 0.72 1.46 0.00 -
P/EPS -1.24 -6.09 -36.71 45.95 37.50 158.70 0.00 -
EY -80.35 -16.41 -2.72 2.18 2.67 0.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.70 0.35 0.38 0.56 0.87 0.00 -
Price Multiplier on Announcement Date
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/05/19 28/02/18 24/02/17 25/02/16 24/02/15 20/02/14 28/02/13 -
Price 0.055 0.175 0.175 0.20 0.275 0.455 0.31 -
P/RPS 0.46 1.81 1.47 0.83 0.88 1.82 0.00 -
P/EPS -1.37 -6.88 -53.53 54.05 45.83 197.83 0.00 -
EY -73.04 -14.54 -1.87 1.85 2.18 0.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.80 0.51 0.44 0.69 1.08 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