[SCOMIES] YoY Quarter Result on 30-Sep-2017 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -23.15%
YoY- 12.21%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 80,649 124,135 134,181 152,962 145,478 294,449 389,354 -22.24%
PBT -20,037 -9,057 6,291 -16,278 -24,369 17,291 27,358 -
Tax -1,482 -974 -3,408 -3,591 -891 -8,008 -8,832 -24.81%
NP -21,519 -10,031 2,883 -19,869 -25,260 9,283 18,526 -
-
NP to SH -23,197 -13,081 986 -21,122 -24,060 12,519 18,505 -
-
Tax Rate - - 54.17% - - 46.31% 32.28% -
Total Cost 102,168 134,166 131,298 172,831 170,738 285,166 370,828 -18.61%
-
Net Worth 196,696 398,075 491,740 655,653 796,151 889,815 725,902 -18.83%
Dividend
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 196,696 398,075 491,740 655,653 796,151 889,815 725,902 -18.83%
NOSH 468,355 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 2,341,775 -22.67%
Ratio Analysis
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -26.68% -8.08% 2.15% -12.99% -17.36% 3.15% 4.76% -
ROE -11.79% -3.29% 0.20% -3.22% -3.02% 1.41% 2.55% -
Per Share
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 17.22 5.30 5.73 6.53 6.21 12.57 16.63 0.55%
EPS -4.95 0.56 0.04 -0.90 -1.03 0.53 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.17 0.21 0.28 0.34 0.38 0.31 4.97%
Adjusted Per Share Value based on latest NOSH - 2,341,775
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 16.54 25.46 27.52 31.38 29.84 60.40 79.87 -22.24%
EPS -4.76 -2.68 0.20 -4.33 -4.94 2.57 3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4035 0.8166 1.0087 1.3449 1.6331 1.8253 1.489 -18.83%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.095 0.07 0.04 0.165 0.185 0.265 0.85 -
P/RPS 0.55 1.32 0.70 2.53 2.98 2.11 5.11 -29.96%
P/EPS -1.92 -12.53 94.99 -18.29 -18.00 49.57 107.56 -
EY -52.14 -7.98 1.05 -5.47 -5.55 2.02 0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.41 0.19 0.59 0.54 0.70 2.74 -32.69%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/02/21 28/02/20 25/02/19 30/11/17 28/11/16 27/11/15 20/11/14 -
Price 0.085 0.21 0.055 0.13 0.15 0.275 0.70 -
P/RPS 0.49 3.96 0.96 1.99 2.41 2.19 4.21 -29.08%
P/EPS -1.72 -37.59 130.62 -14.41 -14.60 51.44 88.58 -
EY -58.27 -2.66 0.77 -6.94 -6.85 1.94 1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 1.24 0.26 0.46 0.44 0.72 2.26 -32.12%

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