[SCOMIES] YoY Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 51.3%
YoY- 104.79%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 123,406 156,817 232,022 393,341 321,451 350,069 628,252 -22.90%
PBT -3,364 -34,762 -2,828 15,527 -33,003 -42,219 34,868 -
Tax -3,667 -2,668 -4,013 -11,294 -5,851 -4,842 -13,923 -19.20%
NP -7,031 -37,430 -6,841 4,233 -38,854 -47,061 20,945 -
-
NP to SH -6,994 -40,307 -9,540 2,908 -38,273 -42,062 24,557 -
-
Tax Rate - - - 72.74% - - 39.93% -
Total Cost 130,437 194,247 238,863 389,108 360,305 397,130 607,307 -21.79%
-
Net Worth -23,416 196,696 398,075 491,740 655,653 796,151 889,815 -
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth -23,416 196,696 398,075 491,740 655,653 796,151 889,815 -
NOSH 468,355 468,355 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 -22.67%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -5.70% -23.87% -2.95% 1.08% -12.09% -13.44% 3.33% -
ROE 0.00% -20.49% -2.40% 0.59% -5.84% -5.28% 2.76% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 26.35 33.48 9.91 16.80 13.73 14.95 26.83 -0.28%
EPS -1.50 -8.61 0.41 0.12 -1.63 -1.80 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.05 0.42 0.17 0.21 0.28 0.34 0.38 -
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 25.31 32.17 47.59 80.69 65.94 71.81 128.87 -22.90%
EPS -1.43 -8.27 -1.96 0.60 -7.85 -8.63 5.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.048 0.4035 0.8166 1.0087 1.3449 1.6331 1.8253 -
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/09/17 30/09/16 30/09/15 -
Price 0.055 0.095 0.07 0.04 0.165 0.185 0.265 -
P/RPS 0.21 0.28 0.71 0.24 1.20 1.24 0.99 -21.94%
P/EPS -3.68 -1.10 -17.18 32.21 -10.10 -10.30 25.27 -
EY -27.15 -90.60 -5.82 3.10 -9.91 -9.71 3.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.23 0.41 0.19 0.59 0.54 0.70 -
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/02/22 26/02/21 28/02/20 25/02/19 30/11/17 28/11/16 27/11/15 -
Price 0.055 0.085 0.21 0.055 0.13 0.15 0.275 -
P/RPS 0.21 0.25 2.12 0.33 0.95 1.00 1.02 -22.31%
P/EPS -3.68 -0.99 -51.55 44.29 -7.95 -8.35 26.22 -
EY -27.15 -101.25 -1.94 2.26 -12.57 -11.98 3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.20 1.24 0.26 0.46 0.44 0.72 -

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