[SCOMIES] YoY Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -369.42%
YoY- -428.06%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 CAGR
Revenue 0 123,406 156,817 232,022 393,341 321,451 350,069 -
PBT -11,622 -3,364 -34,762 -2,828 15,527 -33,003 -42,219 -18.63%
Tax 38,717 -3,667 -2,668 -4,013 -11,294 -5,851 -4,842 -
NP 27,095 -7,031 -37,430 -6,841 4,233 -38,854 -47,061 -
-
NP to SH 27,207 -6,994 -40,307 -9,540 2,908 -38,273 -42,062 -
-
Tax Rate - - - - 72.74% - - -
Total Cost -27,095 130,437 194,247 238,863 389,108 360,305 397,130 -
-
Net Worth 9,367 -23,416 196,696 398,075 491,740 655,653 796,151 -50.84%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 CAGR
Net Worth 9,367 -23,416 196,696 398,075 491,740 655,653 796,151 -50.84%
NOSH 468,324 468,355 468,355 2,341,775 2,341,775 2,341,775 2,341,775 -22.68%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 CAGR
NP Margin 0.00% -5.70% -23.87% -2.95% 1.08% -12.09% -13.44% -
ROE 290.45% 0.00% -20.49% -2.40% 0.59% -5.84% -5.28% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 CAGR
RPS 0.00 26.35 33.48 9.91 16.80 13.73 14.95 -
EPS 5.81 -1.50 -8.61 0.41 0.12 -1.63 -1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 -0.05 0.42 0.17 0.21 0.28 0.34 -36.42%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 CAGR
RPS 0.00 26.35 33.48 49.54 83.99 68.64 74.75 -
EPS 5.81 -1.50 -8.61 -2.04 0.62 -8.17 -8.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 -0.05 0.42 0.85 1.05 1.40 1.70 -50.84%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/09/17 30/09/16 -
Price 0.055 0.055 0.095 0.07 0.04 0.165 0.185 -
P/RPS 0.00 0.21 0.28 0.71 0.24 1.20 1.24 -
P/EPS 0.95 -3.68 -1.10 -17.18 32.21 -10.10 -10.30 -
EY 105.62 -27.15 -90.60 -5.82 3.10 -9.91 -9.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 0.00 0.23 0.41 0.19 0.59 0.54 29.72%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 CAGR
Date 28/02/23 25/02/22 26/02/21 28/02/20 25/02/19 30/11/17 28/11/16 -
Price 0.055 0.055 0.085 0.21 0.055 0.13 0.15 -
P/RPS 0.00 0.21 0.25 2.12 0.33 0.95 1.00 -
P/EPS 0.95 -3.68 -0.99 -51.55 44.29 -7.95 -8.35 -
EY 105.62 -27.15 -101.25 -1.94 2.26 -12.57 -11.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 0.00 0.20 1.24 0.26 0.46 0.44 34.04%

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