[SCOMI] YoY TTM Result on 31-Mar-2014 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 106.95%
YoY- 106.72%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 31/12/08 CAGR
Revenue 862,937 1,383,332 1,798,572 1,653,028 1,609,916 1,971,455 2,106,140 -10.24%
PBT -141,980 25,793 105,456 77,058 -166,423 50,715 140,213 -
Tax -18,809 -13,889 -40,152 -44,674 -26,464 -24,750 -3,928 20.90%
NP -160,789 11,904 65,304 32,384 -192,887 25,965 136,285 -
-
NP to SH -107,591 22,536 42,539 5,144 -172,906 9,875 116,553 -
-
Tax Rate - 53.85% 38.07% 57.97% - 48.80% 2.80% -
Total Cost 1,023,726 1,371,428 1,733,268 1,620,644 1,802,803 1,945,490 1,969,855 -7.62%
-
Net Worth 585,483 518,369 0 776,071 959,802 984,067 885,743 -4.89%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - 5,032 -
Div Payout % - - - - - - 4.32% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 585,483 518,369 0 776,071 959,802 984,067 885,743 -4.89%
NOSH 1,917,510 1,917,510 1,558,150 1,892,857 1,391,017 1,025,070 1,006,527 8.12%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -18.63% 0.86% 3.63% 1.96% -11.98% 1.32% 6.47% -
ROE -18.38% 4.35% 0.00% 0.66% -18.01% 1.00% 13.16% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 31/12/08 CAGR
RPS 45.69 90.73 115.43 87.33 115.74 192.32 209.25 -16.83%
EPS -5.70 1.48 2.73 0.27 -12.43 0.96 11.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.31 0.34 0.00 0.41 0.69 0.96 0.88 -11.87%
Adjusted Per Share Value based on latest NOSH - 1,892,857
31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 31/12/08 CAGR
RPS 78.89 126.46 164.42 151.11 147.17 180.22 192.53 -10.24%
EPS -9.84 2.06 3.89 0.47 -15.81 0.90 10.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 0.5352 0.4739 0.00 0.7094 0.8774 0.8996 0.8097 -4.89%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 31/12/08 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 30/12/10 31/12/09 31/12/08 -
Price 0.185 0.19 0.245 0.435 0.37 0.44 0.34 -
P/RPS 0.40 0.21 0.21 0.50 0.32 0.23 0.16 11.74%
P/EPS -3.25 12.85 8.97 160.07 -2.98 45.67 2.94 -
EY -30.79 7.78 11.14 0.62 -33.60 2.19 34.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.47 -
P/NAPS 0.60 0.56 0.00 1.06 0.54 0.46 0.39 5.35%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/12/10 31/12/09 31/12/08 CAGR
Date 31/05/17 31/05/16 21/05/15 30/05/14 25/02/11 25/02/10 27/02/09 -
Price 0.155 0.175 0.23 0.425 0.34 0.42 0.31 -
P/RPS 0.34 0.19 0.20 0.49 0.29 0.22 0.15 10.42%
P/EPS -2.72 11.84 8.42 156.39 -2.74 43.60 2.68 -
EY -36.75 8.45 11.87 0.64 -36.56 2.29 37.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.61 -
P/NAPS 0.50 0.51 0.00 1.04 0.49 0.44 0.35 4.41%

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