[SCOMIES] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 8.82%
YoY- 5.87%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 123,406 205,251 275,088 294,793 308,499 301,013 341,696 -49.38%
PBT -3,218 -175,962 -175,495 -189,586 -206,892 -206,083 -204,422 -93.76%
Tax -37,123 -3,676 -6,735 -6,468 -5,735 -10,568 -11,776 115.44%
NP -40,341 -179,638 -182,230 -196,054 -212,627 -216,651 -216,198 -67.44%
-
NP to SH -27,590 -176,822 -178,263 -192,904 -211,574 -216,306 -215,053 -74.65%
-
Tax Rate - - - - - - - -
Total Cost 163,747 384,889 457,318 490,847 521,126 517,664 557,894 -55.93%
-
Net Worth -23,416 -32,782 -23,416 -23,416 -14,049 159,230 196,696 -
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth -23,416 -32,782 -23,416 -23,416 -14,049 159,230 196,696 -
NOSH 468,355 468,355 468,355 468,355 468,355 468,355 468,355 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -32.69% -87.52% -66.24% -66.51% -68.92% -71.97% -63.27% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -135.84% -109.33% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 26.35 43.83 58.74 62.95 65.87 64.27 72.96 -49.38%
EPS -5.89 -37.76 -38.06 -41.19 -45.18 -46.19 -45.92 -74.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.05 -0.07 -0.05 -0.05 -0.03 0.34 0.42 -
Adjusted Per Share Value based on latest NOSH - 468,355
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 25.31 42.10 56.43 60.47 63.28 61.75 70.09 -49.38%
EPS -5.66 -36.27 -36.57 -39.57 -43.40 -44.37 -44.11 -74.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.048 -0.0672 -0.048 -0.048 -0.0288 0.3266 0.4035 -
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.025 0.05 0.055 0.07 0.085 0.11 0.095 -
P/RPS 0.09 0.11 0.09 0.11 0.13 0.17 0.13 -21.79%
P/EPS -0.42 -0.13 -0.14 -0.17 -0.19 -0.24 -0.21 58.94%
EY -235.65 -755.13 -692.07 -588.43 -531.49 -419.88 -483.37 -38.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.32 0.23 -
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 27/05/22 25/02/22 29/11/21 28/09/21 25/05/21 26/02/21 -
Price 0.025 0.035 0.055 0.06 0.08 0.08 0.085 -
P/RPS 0.09 0.08 0.09 0.10 0.12 0.12 0.12 -17.49%
P/EPS -0.42 -0.09 -0.14 -0.15 -0.18 -0.17 -0.19 69.93%
EY -235.65 -1,078.75 -692.07 -686.50 -564.71 -577.34 -540.23 -42.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.24 0.20 -

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