[SCOMIES] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 40.6%
YoY- -43.97%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 350,069 204,591 1,208,784 952,727 628,252 333,803 1,560,239 -62.97%
PBT -42,219 -17,850 11,996 47,900 34,868 17,577 107,399 -
Tax -4,842 -3,951 -23,914 -17,438 -13,923 -5,915 -42,587 -76.43%
NP -47,061 -21,801 -11,918 30,462 20,945 11,662 64,812 -
-
NP to SH -42,062 -18,002 -2,734 34,527 24,557 12,038 66,672 -
-
Tax Rate - - 199.35% 36.41% 39.93% 33.65% 39.65% -
Total Cost 397,130 226,392 1,220,702 922,265 607,307 322,141 1,495,427 -58.58%
-
Net Worth 796,151 819,567 818,387 913,232 889,815 819,567 774,399 1.85%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 796,151 819,567 818,387 913,232 889,815 819,567 774,399 1.85%
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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -13.44% -10.66% -0.99% 3.20% 3.33% 3.49% 4.15% -
ROE -5.28% -2.20% -0.33% 3.78% 2.76% 1.47% 8.61% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.95 8.74 51.70 40.69 26.83 14.26 66.49 -62.92%
EPS -1.80 -0.77 -0.12 1.47 1.05 0.51 2.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.35 0.35 0.39 0.38 0.35 0.33 2.00%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 71.81 41.97 247.96 195.43 128.87 68.47 320.05 -62.97%
EPS -8.63 -3.69 -0.56 7.08 5.04 2.47 13.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6331 1.6812 1.6787 1.8733 1.8253 1.6812 1.5885 1.85%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.185 0.205 0.21 0.245 0.265 0.36 0.52 -
P/RPS 1.24 2.35 0.41 0.60 0.99 2.53 0.78 36.09%
P/EPS -10.30 -26.67 -179.60 16.62 25.27 70.03 18.30 -
EY -9.71 -3.75 -0.56 6.02 3.96 1.43 5.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.60 0.63 0.70 1.03 1.58 -51.02%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 11/08/16 31/05/16 25/02/16 27/11/15 25/08/15 21/05/15 -
Price 0.15 0.20 0.21 0.215 0.275 0.24 0.405 -
P/RPS 1.00 2.29 0.41 0.53 1.02 1.68 0.61 38.90%
P/EPS -8.35 -26.02 -179.60 14.58 26.22 46.68 14.25 -
EY -11.98 -3.84 -0.56 6.86 3.81 2.14 7.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.57 0.60 0.55 0.72 0.69 1.23 -49.51%

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