[SCOMIES] QoQ TTM Result on 30-Sep-2015 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -10.88%
YoY- -34.61%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,079,572 1,208,784 1,338,395 1,433,409 1,528,314 1,560,239 1,547,549 -21.36%
PBT -23,432 11,995 70,014 84,136 94,203 107,398 112,350 -
Tax -21,950 -23,914 -34,907 -39,157 -39,981 -42,587 -41,391 -34.50%
NP -45,382 -11,919 35,107 44,979 54,222 64,811 70,959 -
-
NP to SH -32,775 -2,735 39,578 49,056 55,042 66,672 73,048 -
-
Tax Rate - 199.37% 49.86% 46.54% 42.44% 39.65% 36.84% -
Total Cost 1,124,954 1,220,703 1,303,288 1,388,430 1,474,092 1,495,428 1,476,590 -16.59%
-
Net Worth 819,567 818,387 913,232 889,815 819,567 774,399 772,734 4.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 819,567 818,387 913,232 889,815 819,567 774,399 772,734 4.00%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,621 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -4.20% -0.99% 2.62% 3.14% 3.55% 4.15% 4.59% -
ROE -4.00% -0.33% 4.33% 5.51% 6.72% 8.61% 9.45% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 46.10 51.70 57.16 61.21 65.27 66.49 66.09 -21.36%
EPS -1.40 -0.12 1.69 2.09 2.35 2.84 3.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.39 0.38 0.35 0.33 0.33 4.00%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 230.52 258.11 285.78 306.07 326.34 333.15 330.44 -21.35%
EPS -7.00 -0.58 8.45 10.47 11.75 14.24 15.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.7475 1.95 1.90 1.75 1.6536 1.65 4.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.205 0.21 0.245 0.265 0.36 0.52 0.58 -
P/RPS 0.44 0.41 0.43 0.43 0.55 0.78 0.88 -37.03%
P/EPS -14.65 -179.54 14.50 12.65 15.32 18.30 18.59 -
EY -6.83 -0.56 6.90 7.91 6.53 5.46 5.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.63 0.70 1.03 1.58 1.76 -51.77%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 11/08/16 31/05/16 25/02/16 27/11/15 25/08/15 21/05/15 24/02/15 -
Price 0.20 0.21 0.215 0.275 0.24 0.405 0.61 -
P/RPS 0.43 0.41 0.38 0.45 0.37 0.61 0.92 -39.80%
P/EPS -14.29 -179.54 12.72 13.13 10.21 14.25 19.55 -
EY -7.00 -0.56 7.86 7.62 9.79 7.02 5.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.55 0.72 0.69 1.23 1.85 -54.41%

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