[SCOMIES] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -1252.85%
YoY- 83.88%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 232,022 107,887 645,321 525,413 393,341 259,160 124,891 50.95%
PBT -2,828 6,229 -80,252 -24,116 15,527 9,236 2,902 -
Tax -4,013 -3,039 -19,337 -14,483 -11,294 -7,886 -2,590 33.79%
NP -6,841 3,190 -99,589 -38,599 4,233 1,350 312 -
-
NP to SH -9,540 3,541 -93,044 -33,525 2,908 1,922 508 -
-
Tax Rate - 48.79% - - 72.74% 85.38% 89.25% -
Total Cost 238,863 104,697 744,910 564,012 389,108 257,810 124,579 54.15%
-
Net Worth 398,075 398,075 374,659 468,324 491,740 538,572 515,156 -15.75%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 398,075 398,075 374,659 468,324 491,740 538,572 515,156 -15.75%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -2.95% 2.96% -15.43% -7.35% 1.08% 0.52% 0.25% -
ROE -2.40% 0.89% -24.83% -7.16% 0.59% 0.36% 0.10% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 9.91 4.61 27.56 22.44 16.80 11.07 5.33 51.03%
EPS 0.41 0.15 -3.97 -1.43 0.12 0.08 0.02 644.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.16 0.20 0.21 0.23 0.22 -15.75%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 49.54 23.04 137.79 112.19 83.99 55.34 26.67 50.93%
EPS -2.04 0.76 -19.87 -7.16 0.62 0.41 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.80 1.00 1.05 1.15 1.10 -15.75%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.07 0.105 0.10 0.085 0.04 0.075 0.08 -
P/RPS 0.71 2.28 0.36 0.38 0.24 0.68 1.50 -39.18%
P/EPS -17.18 69.44 -2.52 -5.94 32.21 91.37 368.76 -
EY -5.82 1.44 -39.73 -16.84 3.10 1.09 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.62 0.63 0.43 0.19 0.33 0.36 9.03%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 25/11/19 30/08/19 31/05/19 25/02/19 30/11/18 24/08/18 -
Price 0.21 0.075 0.08 0.08 0.055 0.04 0.065 -
P/RPS 2.12 1.63 0.29 0.36 0.33 0.36 1.22 44.39%
P/EPS -51.55 49.60 -2.01 -5.59 44.29 48.73 299.62 -
EY -1.94 2.02 -49.67 -17.90 2.26 2.05 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.44 0.50 0.40 0.26 0.17 0.30 156.88%

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