[SCOMIES] QoQ Annualized Quarter Result on 31-Mar-2018

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018
Profit Trend
QoQ- -156.88%
YoY- -64.5%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 524,454 518,320 499,564 613,763 658,464 642,902 673,956 -15.35%
PBT 20,702 18,472 11,608 -198,925 -64,172 -66,006 -66,900 -
Tax -15,058 -15,772 -10,360 -18,350 -14,486 -11,702 -9,040 40.38%
NP 5,644 2,700 1,248 -217,275 -78,658 -77,708 -75,940 -
-
NP to SH 3,877 3,844 2,032 -207,935 -80,946 -76,546 -68,604 -
-
Tax Rate 72.74% 85.38% 89.25% - - - - -
Total Cost 518,810 515,620 498,316 831,038 737,122 720,610 749,896 -21.72%
-
Net Worth 491,740 538,572 515,156 491,740 608,821 655,653 702,486 -21.11%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 491,740 538,572 515,156 491,740 608,821 655,653 702,486 -21.11%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.08% 0.52% 0.25% -35.40% -11.95% -12.09% -11.27% -
ROE 0.79% 0.71% 0.39% -42.29% -13.30% -11.67% -9.77% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 22.40 22.14 21.33 26.21 28.12 27.46 28.78 -15.34%
EPS 0.16 0.16 0.08 -8.88 -3.45 -3.26 -2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.23 0.22 0.21 0.26 0.28 0.30 -21.11%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 107.58 106.32 102.47 125.90 135.07 131.88 138.25 -15.35%
EPS 0.80 0.79 0.42 -42.65 -16.60 -15.70 -14.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0087 1.1048 1.0567 1.0087 1.2489 1.3449 1.441 -21.11%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.04 0.075 0.08 0.105 0.12 0.165 0.135 -
P/RPS 0.18 0.34 0.37 0.40 0.43 0.60 0.47 -47.17%
P/EPS 24.16 45.69 92.19 -1.18 -3.47 -5.05 -4.61 -
EY 4.14 2.19 1.08 -84.57 -28.81 -19.81 -21.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.33 0.36 0.50 0.46 0.59 0.45 -43.63%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 30/11/18 24/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.055 0.04 0.065 0.08 0.12 0.13 0.10 -
P/RPS 0.25 0.18 0.30 0.31 0.43 0.47 0.35 -20.04%
P/EPS 33.22 24.37 74.90 -0.90 -3.47 -3.98 -3.41 -
EY 3.01 4.10 1.34 -111.00 -28.81 -25.15 -29.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.17 0.30 0.38 0.46 0.46 0.33 -14.65%

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