[SCOMIES] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
16-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 35.09%
YoY- -105.9%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 341,696 385,182 416,901 462,450 484,002 494,048 520,430 -24.36%
PBT -204,422 -193,442 -172,488 -59,143 -99,464 -84,116 -84,011 80.42%
Tax -11,776 -11,268 -13,121 -11,563 -12,056 -14,490 -16,747 -20.84%
NP -216,198 -204,710 -185,609 -70,706 -111,520 -98,606 -100,758 65.97%
-
NP to SH -215,053 -204,937 -184,286 -69,029 -106,349 -92,282 -94,409 72.69%
-
Tax Rate - - - - - - - -
Total Cost 557,894 589,892 602,510 533,156 595,522 592,654 621,188 -6.88%
-
Net Worth 196,696 206,062 196,644 360,633 398,075 398,075 374,659 -34.79%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 196,696 206,062 196,644 360,633 398,075 398,075 374,659 -34.79%
NOSH 468,355 468,355 468,355 468,355 2,341,775 2,341,775 2,341,775 -65.63%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -63.27% -53.15% -44.52% -15.29% -23.04% -19.96% -19.36% -
ROE -109.33% -99.45% -93.72% -19.14% -26.72% -23.18% -25.20% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 72.96 82.25 89.04 98.74 20.67 21.10 22.23 120.05%
EPS -45.92 -43.76 -39.36 -14.74 -4.54 -3.94 -4.03 402.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.44 0.42 0.77 0.17 0.17 0.16 89.73%
Adjusted Per Share Value based on latest NOSH - 468,355
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 70.09 79.01 85.52 94.86 99.28 101.34 106.75 -24.36%
EPS -44.11 -42.04 -37.80 -14.16 -21.82 -18.93 -19.37 72.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4035 0.4227 0.4034 0.7398 0.8166 0.8166 0.7685 -34.78%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.095 0.095 0.115 0.04 0.07 0.105 0.10 -
P/RPS 0.13 0.12 0.13 0.04 0.34 0.50 0.45 -56.13%
P/EPS -0.21 -0.22 -0.29 -0.27 -1.54 -2.66 -2.48 -80.57%
EY -483.37 -460.63 -342.26 -368.47 -64.88 -37.53 -40.32 419.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.27 0.05 0.41 0.62 0.63 -48.76%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 26/11/20 28/08/20 16/06/20 28/02/20 25/11/19 30/08/19 -
Price 0.085 0.09 0.12 0.12 0.21 0.075 0.08 -
P/RPS 0.12 0.11 0.13 0.12 1.02 0.36 0.36 -51.76%
P/EPS -0.19 -0.21 -0.30 -0.81 -4.62 -1.90 -1.98 -78.89%
EY -540.23 -486.22 -328.00 -122.82 -21.63 -52.55 -50.40 382.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.29 0.16 1.24 0.44 0.50 -45.56%

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