[SCOMI] YoY TTM Result on 30-Jun-2016 [#1]

Announcement Date
11-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -97.39%
YoY- -98.56%
View:
Show?
TTM Result
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 494,048 603,876 839,183 1,241,000 1,764,342 1,689,660 1,468,043 -15.97%
PBT -330,248 -294,517 -148,744 -12,132 98,417 88,674 13,181 -
Tax -14,490 -20,641 -17,725 -12,071 -37,633 -44,056 -97,371 -26.25%
NP -344,738 -315,158 -166,469 -24,203 60,784 44,618 -84,190 25.27%
-
NP to SH -318,133 -259,844 -111,557 588 40,931 15,008 -83,087 23.94%
-
Tax Rate - - - - 38.24% 49.68% 738.72% -
Total Cost 838,786 919,034 1,005,652 1,265,203 1,703,558 1,645,042 1,552,233 -9.37%
-
Net Worth -32,817 317,233 513,832 642,143 648,933 605,942 720,524 -
Dividend
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth -32,817 317,233 513,832 642,143 648,933 605,942 720,524 -
NOSH 1,093,907 1,093,907 1,917,510 1,917,510 1,545,079 1,553,698 1,847,500 -8.03%
Ratio Analysis
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -69.78% -52.19% -19.84% -1.95% 3.45% 2.64% -5.73% -
ROE 0.00% -81.91% -21.71% 0.09% 6.31% 2.48% -11.53% -
Per Share
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 45.16 55.20 44.10 65.71 114.19 108.75 79.46 -8.63%
EPS -29.08 -23.75 -5.86 0.03 2.65 0.97 -4.50 34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.29 0.27 0.34 0.42 0.39 0.39 -
Adjusted Per Share Value based on latest NOSH - 1,917,510
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 45.16 55.20 76.71 113.45 161.29 154.46 134.20 -15.98%
EPS -29.08 -23.75 -10.20 0.05 3.74 1.37 -7.60 23.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.29 0.4697 0.587 0.5932 0.5539 0.6587 -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/09/19 28/09/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.075 0.08 0.125 0.16 0.21 0.405 0.385 -
P/RPS 0.17 0.14 0.28 0.24 0.18 0.37 0.48 -15.29%
P/EPS -0.26 -0.34 -2.13 513.92 7.93 41.93 -8.56 -42.80%
EY -387.76 -296.92 -46.90 0.19 12.61 2.39 -11.68 75.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.28 0.46 0.47 0.50 1.04 0.99 -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/11/19 30/11/18 30/08/17 11/08/16 25/08/15 21/08/14 23/08/13 -
Price 0.065 0.055 0.115 0.145 0.14 0.415 0.36 -
P/RPS 0.14 0.10 0.26 0.22 0.12 0.38 0.45 -17.02%
P/EPS -0.22 -0.23 -1.96 465.74 5.28 42.96 -8.00 -43.70%
EY -447.42 -431.89 -50.97 0.21 18.92 2.33 -12.49 77.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.19 0.43 0.43 0.33 1.06 0.92 -

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