[SCOMIES] QoQ Annualized Quarter Result on 30-Sep-2020 [#1]

Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 62.86%
YoY- -583.2%
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 308,499 302,205 313,634 304,672 416,901 456,722 464,044 -23.84%
PBT -206,892 -46,326 -69,524 -58,900 -172,488 -2,866 -5,656 1004.35%
Tax -5,735 -6,874 -5,336 -4,744 -13,121 -8,945 -8,026 -20.09%
NP -212,627 -53,201 -74,860 -63,644 -185,609 -11,812 -13,682 523.79%
-
NP to SH -211,574 -54,230 -80,614 -68,440 -184,286 -11,537 -19,080 397.99%
-
Tax Rate - - - - - - - -
Total Cost 521,126 355,406 388,494 368,316 602,510 468,534 477,726 5.97%
-
Net Worth -14,049 159,230 196,696 206,062 196,644 360,633 398,075 -
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth -14,049 159,230 196,696 206,062 196,644 360,633 398,075 -
NOSH 468,355 468,355 468,355 468,355 468,355 468,355 2,341,775 -65.83%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -68.92% -17.60% -23.87% -20.89% -44.52% -2.59% -2.95% -
ROE 0.00% -34.06% -40.98% -33.21% -93.72% -3.20% -4.79% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 65.87 64.53 66.97 65.06 89.04 97.52 19.82 122.86%
EPS -45.18 -11.57 -17.22 -14.60 -39.36 -2.47 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.34 0.42 0.44 0.42 0.77 0.17 -
Adjusted Per Share Value based on latest NOSH - 468,355
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 63.28 61.99 64.34 62.50 85.52 93.69 95.19 -23.84%
EPS -43.40 -11.12 -16.54 -14.04 -37.80 -2.37 -3.91 398.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0288 0.3266 0.4035 0.4227 0.4034 0.7398 0.8166 -
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.085 0.11 0.095 0.095 0.115 0.04 0.07 -
P/RPS 0.13 0.17 0.14 0.15 0.13 0.04 0.35 -48.35%
P/EPS -0.19 -0.95 -0.55 -0.65 -0.29 -1.62 -8.59 -92.13%
EY -531.49 -105.27 -181.19 -153.83 -342.26 -61.58 -11.64 1180.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.32 0.23 0.22 0.27 0.05 0.41 -
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 28/09/21 25/05/21 26/02/21 26/11/20 28/08/20 16/06/20 28/02/20 -
Price 0.08 0.08 0.085 0.09 0.12 0.12 0.21 -
P/RPS 0.12 0.12 0.13 0.14 0.13 0.12 1.06 -76.62%
P/EPS -0.18 -0.69 -0.49 -0.62 -0.30 -4.87 -25.77 -96.35%
EY -564.71 -144.75 -202.51 -162.38 -328.00 -20.53 -3.88 2675.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.24 0.20 0.20 0.29 0.16 1.24 -

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