[SCOMI] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 106.95%
YoY- 106.72%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,783,231 1,768,277 1,689,660 1,653,028 1,577,770 1,509,172 1,468,043 13.80%
PBT 99,385 90,300 88,674 77,058 -4,656 25,773 13,181 283.10%
Tax -49,033 -44,664 -44,056 -44,674 -38,265 -100,590 -97,371 -36.62%
NP 50,352 45,636 44,618 32,384 -42,921 -74,817 -84,190 -
-
NP to SH 22,388 17,613 15,008 5,144 -73,986 -105,248 -83,087 -
-
Tax Rate 49.34% 49.46% 49.68% 57.97% - 390.29% 738.72% -
Total Cost 1,732,879 1,722,641 1,645,042 1,620,644 1,620,691 1,583,989 1,552,233 7.59%
-
Net Worth 619,666 622,526 605,942 776,071 791,060 759,123 720,524 -9.53%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 619,666 622,526 605,942 776,071 791,060 759,123 720,524 -9.53%
NOSH 1,549,166 1,556,315 1,553,698 1,892,857 1,883,478 1,946,470 1,847,500 -11.04%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.82% 2.58% 2.64% 1.96% -2.72% -4.96% -5.73% -
ROE 3.61% 2.83% 2.48% 0.66% -9.35% -13.86% -11.53% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 115.11 113.62 108.75 87.33 83.77 77.53 79.46 27.94%
EPS 1.45 1.13 0.97 0.27 -3.93 -5.41 -4.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.39 0.41 0.42 0.39 0.39 1.69%
Adjusted Per Share Value based on latest NOSH - 1,892,857
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 163.01 161.65 154.46 151.11 144.23 137.96 134.20 13.80%
EPS 2.05 1.61 1.37 0.47 -6.76 -9.62 -7.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5665 0.5691 0.5539 0.7094 0.7232 0.694 0.6587 -9.53%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.225 0.405 0.405 0.435 0.365 0.365 0.385 -
P/RPS 0.20 0.36 0.37 0.50 0.44 0.47 0.48 -44.12%
P/EPS 15.57 35.79 41.93 160.07 -9.29 -6.75 -8.56 -
EY 6.42 2.79 2.39 0.62 -10.76 -14.81 -11.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.01 1.04 1.06 0.87 0.94 0.99 -31.53%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 20/11/14 21/08/14 30/05/14 20/02/14 20/11/13 23/08/13 -
Price 0.275 0.29 0.415 0.425 0.455 0.38 0.36 -
P/RPS 0.24 0.26 0.38 0.49 0.54 0.49 0.45 -34.15%
P/EPS 19.03 25.62 42.96 156.39 -11.58 -7.03 -8.00 -
EY 5.26 3.90 2.33 0.64 -8.63 -14.23 -12.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 1.06 1.04 1.08 0.97 0.92 -17.40%

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