[SCOMIES] YoY Annualized Quarter 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- 2.0%
YoY- -41.77%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 524,454 642,902 700,138 1,256,504 1,510,164 1,302,476 317,557 8.35%
PBT 20,702 -66,006 -84,438 69,736 116,260 129,968 43,797 -11.29%
Tax -15,058 -11,702 -9,684 -27,846 -34,706 -33,196 -6,106 15.52%
NP 5,644 -77,708 -94,122 41,890 81,554 96,772 37,690 -26.18%
-
NP to SH 3,877 -76,546 -84,124 49,114 84,346 97,184 32,869 -28.94%
-
Tax Rate 72.74% - - 39.93% 29.85% 25.54% 13.94% -
Total Cost 518,810 720,610 794,260 1,214,614 1,428,610 1,205,704 279,866 10.37%
-
Net Worth 491,740 655,653 796,151 889,815 725,902 632,582 381,519 4.14%
Dividend
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 491,740 655,653 796,151 889,815 725,902 632,582 381,519 4.14%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 733,690 20.38%
Ratio Analysis
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.08% -12.09% -13.44% 3.33% 5.40% 7.43% 11.87% -
ROE 0.79% -11.67% -10.57% 5.52% 11.62% 15.36% 8.62% -
Per Share
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 22.40 27.46 29.90 53.66 64.49 55.59 43.28 -9.99%
EPS 0.16 -3.26 -3.60 2.10 3.60 4.16 4.48 -41.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.28 0.34 0.38 0.31 0.27 0.52 -13.49%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 107.58 131.88 143.62 257.74 309.78 267.17 65.14 8.35%
EPS 0.80 -15.70 -17.26 10.07 17.30 19.94 6.74 -28.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0087 1.3449 1.6331 1.8253 1.489 1.2976 0.7826 4.14%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.04 0.165 0.185 0.265 0.85 0.68 0.34 -
P/RPS 0.18 0.60 0.62 0.49 1.32 1.22 0.00 -
P/EPS 24.16 -5.05 -5.15 12.63 23.60 16.39 0.00 -
EY 4.14 -19.81 -19.42 7.91 4.24 6.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.59 0.54 0.70 2.74 2.52 0.00 -
Price Multiplier on Announcement Date
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 25/02/19 30/11/17 28/11/16 27/11/15 20/11/14 18/11/13 30/11/12 -
Price 0.055 0.13 0.15 0.275 0.70 0.705 0.38 -
P/RPS 0.25 0.47 0.50 0.51 1.09 1.27 0.00 -
P/EPS 33.22 -3.98 -4.18 13.11 19.43 17.00 0.00 -
EY 3.01 -25.15 -23.95 7.63 5.15 5.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.46 0.44 0.72 2.26 2.61 0.00 -

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