[SCOMI] QoQ Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 39.85%
YoY- -32.47%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 703,824 762,268 775,232 855,236 862,937 850,920 827,218 -10.21%
PBT -307,093 -154,216 -116,262 -98,656 -141,980 -72,226 -96,978 115.79%
Tax -19,172 -16,301 -12,834 -12,460 -18,809 -8,636 -10,116 53.20%
NP -326,265 -170,517 -129,096 -111,116 -160,789 -80,862 -107,094 110.29%
-
NP to SH -248,481 -120,773 -84,332 -64,720 -107,591 -52,729 -66,746 140.39%
-
Tax Rate - - - - - - - -
Total Cost 1,030,089 932,785 904,328 966,352 1,023,726 931,782 934,312 6.72%
-
Net Worth 349,650 418,678 494,801 513,832 585,483 642,143 623,256 -32.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 349,650 418,678 494,801 513,832 585,483 642,143 623,256 -32.00%
NOSH 1,093,907 1,917,510 1,917,510 1,917,510 1,917,510 1,917,510 1,917,510 -31.23%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -46.36% -22.37% -16.65% -12.99% -18.63% -9.50% -12.95% -
ROE -71.07% -28.85% -17.04% -12.60% -18.38% -8.21% -10.71% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 64.41 40.05 40.74 44.94 45.69 45.05 43.80 29.34%
EPS -22.74 -6.35 -4.44 -3.40 -5.70 -2.79 -3.54 245.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.22 0.26 0.27 0.31 0.34 0.33 -2.03%
Adjusted Per Share Value based on latest NOSH - 1,917,510
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 64.34 69.68 70.87 78.18 78.89 77.79 75.62 -10.21%
EPS -22.72 -11.04 -7.71 -5.92 -9.84 -4.82 -6.10 140.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3196 0.3827 0.4523 0.4697 0.5352 0.587 0.5698 -32.01%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.12 0.155 0.18 0.125 0.185 0.12 0.13 -
P/RPS 0.19 0.39 0.44 0.28 0.42 0.27 0.30 -26.27%
P/EPS -0.53 -2.44 -4.06 -3.68 -3.25 -4.30 -3.68 -72.55%
EY -189.51 -40.94 -24.62 -27.21 -30.74 -23.27 -27.18 265.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.70 0.69 0.46 0.62 0.35 0.39 -1.71%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 24/02/17 28/11/16 -
Price 0.12 0.175 0.145 0.115 0.155 0.175 0.105 -
P/RPS 0.19 0.44 0.36 0.26 0.35 0.39 0.24 -14.43%
P/EPS -0.53 -2.76 -3.27 -3.38 -2.73 -6.27 -2.97 -68.33%
EY -189.51 -36.26 -30.56 -29.57 -36.69 -15.95 -33.66 216.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.80 0.56 0.43 0.52 0.51 0.32 12.15%

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