[SCOMIES] YoY Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 103.81%
YoY- 84.24%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 CAGR
Revenue 0 62,462 76,168 107,887 259,160 168,489 204,591 -
PBT -9,899 2,581 -14,725 6,229 9,236 -16,725 -17,850 -8.99%
Tax 38,717 -1,919 -1,186 -3,039 -7,886 -2,260 -3,951 -
NP 28,818 662 -15,911 3,190 1,350 -18,985 -21,801 -
-
NP to SH 28,930 1,560 -17,110 3,541 1,922 -17,151 -18,002 -
-
Tax Rate - 74.35% - 48.79% 85.38% - - -
Total Cost -28,818 61,800 92,079 104,697 257,810 187,474 226,392 -
-
Net Worth 9,366 -23,416 206,062 398,075 538,572 702,486 819,567 -51.07%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 CAGR
Net Worth 9,366 -23,416 206,062 398,075 538,572 702,486 819,567 -51.07%
NOSH 468,355 468,355 468,355 2,341,775 2,341,775 2,341,775 2,341,775 -22.68%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 CAGR
NP Margin 0.00% 1.06% -20.89% 2.96% 0.52% -11.27% -10.66% -
ROE 308.87% 0.00% -8.30% 0.89% 0.36% -2.44% -2.20% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 CAGR
RPS 0.00 13.34 16.26 4.61 11.07 7.20 8.74 -
EPS 6.18 0.33 -3.65 0.15 0.08 -0.73 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 -0.05 0.44 0.17 0.23 0.30 0.35 -36.72%
Adjusted Per Share Value based on latest NOSH - 2,341,775
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 CAGR
RPS 0.00 12.81 15.62 22.13 53.16 34.56 41.97 -
EPS 5.93 0.32 -3.51 0.73 0.39 -3.52 -3.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0192 -0.048 0.4227 0.8166 1.1048 1.441 1.6812 -51.08%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 30/06/17 30/06/16 -
Price 0.04 0.07 0.095 0.105 0.075 0.135 0.205 -
P/RPS 0.00 0.52 0.58 2.28 0.68 1.88 2.35 -
P/EPS 0.65 21.01 -2.60 69.44 91.37 -18.43 -26.67 -
EY 154.43 4.76 -38.46 1.44 1.09 -5.43 -3.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.00 0.22 0.62 0.33 0.45 0.59 21.55%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 CAGR
Date 29/11/22 29/11/21 26/11/20 25/11/19 30/11/18 30/08/17 11/08/16 -
Price 0.045 0.06 0.09 0.075 0.04 0.10 0.20 -
P/RPS 0.00 0.45 0.55 1.63 0.36 1.39 2.29 -
P/EPS 0.73 18.01 -2.46 49.60 48.73 -13.65 -26.02 -
EY 137.27 5.55 -40.59 2.02 2.05 -7.32 -3.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 0.00 0.20 0.44 0.17 0.33 0.57 24.54%

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