[SCOMI] QoQ Quarter Result on 31-Mar-2015 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 72.01%
YoY- 502.21%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 373,953 337,756 379,895 436,660 484,561 463,226 414,125 -6.55%
PBT 12,853 14,686 20,025 33,101 24,555 20,736 27,064 -39.04%
Tax -3,827 -8,117 -6,017 -15,662 -7,715 -8,239 -8,536 -41.33%
NP 9,026 6,569 14,008 17,439 16,840 12,497 18,528 -38.00%
-
NP to SH 5,712 5,009 9,734 15,988 9,295 5,914 11,342 -36.62%
-
Tax Rate 29.78% 55.27% 30.05% 47.32% 31.42% 39.73% 31.54% -
Total Cost 364,927 331,187 365,887 419,221 467,721 450,729 395,597 -5.22%
-
Net Worth 694,702 735,696 648,933 0 619,666 622,526 605,942 9.51%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 694,702 735,696 648,933 0 619,666 622,526 605,942 9.51%
NOSH 1,543,783 1,565,312 1,545,079 1,558,150 1,549,166 1,556,315 1,553,698 -0.42%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.41% 1.94% 3.69% 3.99% 3.48% 2.70% 4.47% -
ROE 0.82% 0.68% 1.50% 0.00% 1.50% 0.95% 1.87% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.22 21.58 24.59 28.02 31.28 29.76 26.65 -6.15%
EPS 0.37 0.32 0.63 1.03 0.60 0.38 0.73 -36.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.47 0.42 0.00 0.40 0.40 0.39 9.98%
Adjusted Per Share Value based on latest NOSH - 1,558,150
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 34.19 30.88 34.73 39.92 44.30 42.35 37.86 -6.55%
EPS 0.52 0.46 0.89 1.46 0.85 0.54 1.04 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6351 0.6725 0.5932 0.00 0.5665 0.5691 0.5539 9.52%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.17 0.185 0.21 0.245 0.225 0.405 0.405 -
P/RPS 0.70 0.86 0.85 0.87 0.72 1.36 1.52 -40.28%
P/EPS 45.95 57.81 33.33 23.88 37.50 106.58 55.48 -11.77%
EY 2.18 1.73 3.00 4.19 2.67 0.94 1.80 13.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.50 0.00 0.56 1.01 1.04 -48.79%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 27/11/15 25/08/15 21/05/15 24/02/15 20/11/14 21/08/14 -
Price 0.20 0.205 0.14 0.23 0.275 0.29 0.415 -
P/RPS 0.83 0.95 0.57 0.82 0.88 0.97 1.56 -34.26%
P/EPS 54.05 64.06 22.22 22.42 45.83 76.32 56.85 -3.30%
EY 1.85 1.56 4.50 4.46 2.18 1.31 1.76 3.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.33 0.00 0.69 0.72 1.06 -44.26%

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