[SCOMI] YoY TTM Result on 30-Jun-2015 [#1]

Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -3.78%
YoY- 172.73%
View:
Show?
TTM Result
30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 603,876 839,183 1,241,000 1,764,342 1,689,660 1,468,043 1,599,633 -14.42%
PBT -294,517 -148,744 -12,132 98,417 88,674 13,181 -115,283 16.17%
Tax -20,641 -17,725 -12,071 -37,633 -44,056 -97,371 -174,743 -28.92%
NP -315,158 -166,469 -24,203 60,784 44,618 -84,190 -290,026 1.33%
-
NP to SH -259,844 -111,557 588 40,931 15,008 -83,087 -231,839 1.83%
-
Tax Rate - - - 38.24% 49.68% 738.72% - -
Total Cost 919,034 1,005,652 1,265,203 1,703,558 1,645,042 1,552,233 1,889,659 -10.88%
-
Net Worth 317,233 513,832 642,143 648,933 605,942 720,524 800,599 -13.75%
Dividend
30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 317,233 513,832 642,143 648,933 605,942 720,524 800,599 -13.75%
NOSH 1,093,907 1,917,510 1,917,510 1,545,079 1,553,698 1,847,500 1,633,877 -6.21%
Ratio Analysis
30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -52.19% -19.84% -1.95% 3.45% 2.64% -5.73% -18.13% -
ROE -81.91% -21.71% 0.09% 6.31% 2.48% -11.53% -28.96% -
Per Share
30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 55.20 44.10 65.71 114.19 108.75 79.46 97.90 -8.75%
EPS -23.75 -5.86 0.03 2.65 0.97 -4.50 -14.19 8.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.27 0.34 0.42 0.39 0.39 0.49 -8.04%
Adjusted Per Share Value based on latest NOSH - 1,545,079
30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 55.20 76.71 113.45 161.29 154.46 134.20 146.23 -14.42%
EPS -23.75 -10.20 0.05 3.74 1.37 -7.60 -21.19 1.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.4697 0.587 0.5932 0.5539 0.6587 0.7319 -13.75%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/09/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.08 0.125 0.16 0.21 0.405 0.385 0.22 -
P/RPS 0.14 0.28 0.24 0.18 0.37 0.48 0.22 -6.97%
P/EPS -0.34 -2.13 513.92 7.93 41.93 -8.56 -1.55 -21.53%
EY -296.92 -46.90 0.19 12.61 2.39 -11.68 -64.50 27.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.46 0.47 0.50 1.04 0.99 0.45 -7.30%
Price Multiplier on Announcement Date
30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/11/18 30/08/17 11/08/16 25/08/15 21/08/14 23/08/13 30/08/12 -
Price 0.055 0.115 0.145 0.14 0.415 0.36 0.28 -
P/RPS 0.10 0.26 0.22 0.12 0.38 0.45 0.29 -15.65%
P/EPS -0.23 -1.96 465.74 5.28 42.96 -8.00 -1.97 -29.06%
EY -431.89 -50.97 0.21 18.92 2.33 -12.49 -50.68 40.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.43 0.43 0.33 1.06 0.92 0.57 -16.10%

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