[SCOMIES] YoY Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -133.65%
YoY- -271.28%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 232,022 393,341 321,451 350,069 628,252 755,082 651,238 -15.21%
PBT -2,828 15,527 -33,003 -42,219 34,868 58,130 64,984 -
Tax -4,013 -11,294 -5,851 -4,842 -13,923 -17,353 -16,598 -20.30%
NP -6,841 4,233 -38,854 -47,061 20,945 40,777 48,386 -
-
NP to SH -9,540 2,908 -38,273 -42,062 24,557 42,173 48,592 -
-
Tax Rate - 72.74% - - 39.93% 29.85% 25.54% -
Total Cost 238,863 389,108 360,305 397,130 607,307 714,305 602,852 -13.75%
-
Net Worth 398,075 491,740 655,653 796,151 889,815 725,902 632,582 -7.13%
Dividend
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 398,075 491,740 655,653 796,151 889,815 725,902 632,582 -7.13%
NOSH 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 0.00%
Ratio Analysis
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -2.95% 1.08% -12.09% -13.44% 3.33% 5.40% 7.43% -
ROE -2.40% 0.59% -5.84% -5.28% 2.76% 5.81% 7.68% -
Per Share
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 9.91 16.80 13.73 14.95 26.83 32.25 27.80 -15.20%
EPS 0.41 0.12 -1.63 -1.80 1.05 1.80 2.08 -22.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.21 0.28 0.34 0.38 0.31 0.27 -7.12%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 47.59 80.69 65.94 71.81 128.87 154.89 133.59 -15.21%
EPS -1.96 0.60 -7.85 -8.63 5.04 8.65 9.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8166 1.0087 1.3449 1.6331 1.8253 1.489 1.2976 -7.13%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/12/19 31/12/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.07 0.04 0.165 0.185 0.265 0.85 0.68 -
P/RPS 0.71 0.24 1.20 1.24 0.99 2.64 2.45 -17.96%
P/EPS -17.18 32.21 -10.10 -10.30 25.27 47.20 32.79 -
EY -5.82 3.10 -9.91 -9.71 3.96 2.12 3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.19 0.59 0.54 0.70 2.74 2.52 -25.19%
Price Multiplier on Announcement Date
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/02/20 25/02/19 30/11/17 28/11/16 27/11/15 20/11/14 18/11/13 -
Price 0.21 0.055 0.13 0.15 0.275 0.70 0.705 -
P/RPS 2.12 0.33 0.95 1.00 1.02 2.17 2.54 -2.84%
P/EPS -51.55 44.29 -7.95 -8.35 26.22 38.87 33.99 -
EY -1.94 2.26 -12.57 -11.98 3.81 2.57 2.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.26 0.46 0.44 0.72 2.26 2.61 -11.21%

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