[SCOMIES] YoY TTM Result on 30-Sep-2022 [#1]

Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 99.2%
YoY- 99.89%
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
Revenue 0 60,944 294,793 385,182 494,048 631,472 663,955 -
PBT 34,355 -15,698 -189,586 -193,442 -84,116 -156,686 -118,889 -
Tax -151,101 3,513 -6,468 -11,268 -14,490 -20,385 -8,998 56.98%
NP -116,746 -12,185 -196,054 -204,710 -98,606 -177,071 -127,887 -1.44%
-
NP to SH -116,746 -220 -192,904 -204,937 -92,282 -167,740 -125,534 -1.15%
-
Tax Rate 439.82% - - - - - - -
Total Cost 116,746 73,129 490,847 589,892 592,654 808,543 791,842 -26.36%
-
Net Worth -608 9,366 -23,416 206,062 398,075 538,572 702,486 -
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
Net Worth -608 9,366 -23,416 206,062 398,075 538,572 702,486 -
NOSH 468,324 468,355 468,355 468,355 2,341,775 2,341,775 2,341,775 -22.68%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
NP Margin 0.00% -19.99% -66.51% -53.15% -19.96% -28.04% -19.26% -
ROE 0.00% -2.35% 0.00% -99.45% -23.18% -31.15% -17.87% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
RPS 0.00 13.01 62.95 82.25 21.10 26.97 28.35 -
EPS -24.93 -0.05 -41.19 -43.76 -3.94 -7.16 -5.36 27.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0013 0.02 -0.05 0.44 0.17 0.23 0.30 -
Adjusted Per Share Value based on latest NOSH - 468,355
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
RPS 0.00 13.01 62.95 82.25 105.49 134.84 141.77 -
EPS -24.93 -0.05 -41.19 -43.76 -19.70 -35.82 -26.80 -1.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0013 0.02 -0.05 0.44 0.85 1.15 1.50 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 30/06/17 -
Price 0.005 0.04 0.07 0.095 0.105 0.075 0.135 -
P/RPS 0.00 0.31 0.11 0.12 0.50 0.28 0.48 -
P/EPS -0.02 -85.15 -0.17 -0.22 -2.66 -1.05 -2.52 -53.84%
EY -4,985.69 -1.17 -588.43 -460.63 -37.53 -95.51 -39.71 116.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.00 0.00 0.22 0.62 0.33 0.45 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
Date 30/11/23 29/11/22 29/11/21 26/11/20 25/11/19 30/11/18 30/08/17 -
Price 0.005 0.045 0.06 0.09 0.075 0.04 0.10 -
P/RPS 0.00 0.35 0.10 0.11 0.36 0.15 0.35 -
P/EPS -0.02 -95.79 -0.15 -0.21 -1.90 -0.56 -1.87 -51.59%
EY -4,985.69 -1.04 -686.50 -486.22 -52.55 -179.09 -53.61 106.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.25 0.00 0.20 0.44 0.17 0.33 -

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