Highlights

[SCOMIES] YoY Quarter Result on 2020-06-30 [#4]

Stock [SCOMIES]: SCOMI ENERGY SERVICES BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     -19,900.79%    YoY -     -190.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 74,359 119,908 144,435 256,057 385,668 372,978 283,243 -16.84%
  YoY % -37.99% -16.98% -43.59% -33.61% 3.40% 31.68% -
  Horiz. % 26.25% 42.33% 50.99% 90.40% 136.16% 131.68% 100.00%
PBT -170,338 -56,993 -78,865 -35,904 22,115 27,067 30,570 -
  YoY % -198.88% 27.73% -119.66% -262.35% -18.30% -11.46% -
  Horiz. % -557.21% -186.43% -257.98% -117.45% 72.34% 88.54% 100.00%
Tax -6,412 -4,854 -2,901 -6,476 -17,469 -16,273 -14,247 -10.42%
  YoY % -32.10% -67.32% 55.20% 62.93% -7.35% -14.22% -
  Horiz. % 45.01% 34.07% 20.36% 45.46% 122.62% 114.22% 100.00%
NP -176,750 -61,847 -81,766 -42,380 4,646 10,794 16,323 -
  YoY % -185.79% 24.36% -92.94% -1,012.18% -56.96% -33.87% -
  Horiz. % -1,082.83% -378.89% -500.93% -259.63% 28.46% 66.13% 100.00%
NP to SH -175,633 -60,376 -76,463 -37,261 5,052 11,428 20,161 -
  YoY % -190.90% 21.04% -105.21% -837.55% -55.79% -43.32% -
  Horiz. % -871.15% -299.47% -379.26% -184.82% 25.06% 56.68% 100.00%
Tax Rate - % - % - % - % 78.99 % 60.12 % 46.60 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 31.39% 29.01% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 169.51% 129.01% 100.00%
Total Cost 251,109 181,755 226,201 298,437 381,022 362,184 266,920 -0.84%
  YoY % 38.16% -19.65% -24.20% -21.67% 5.20% 35.69% -
  Horiz. % 94.08% 68.09% 84.74% 111.81% 142.75% 135.69% 100.00%
Net Worth 196,644 374,659 749,318 818,387 774,399 702,486 609,518 -14.44%
  YoY % -47.51% -50.00% -8.44% 5.68% 10.24% 15.25% -
  Horiz. % 32.26% 61.47% 122.94% 134.27% 127.05% 115.25% 100.00%
Dividend
30/06/20 30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 196,644 374,659 749,318 818,387 774,399 702,486 609,518 -14.44%
  YoY % -47.51% -50.00% -8.44% 5.68% 10.24% 15.25% -
  Horiz. % 32.26% 61.47% 122.94% 134.27% 127.05% 115.25% 100.00%
NOSH 468,201 2,341,621 2,341,621 2,338,249 2,346,666 2,341,621 2,344,302 -19.91%
  YoY % -80.01% 0.00% 0.14% -0.36% 0.22% -0.11% -
  Horiz. % 19.97% 99.89% 99.89% 99.74% 100.10% 99.89% 100.00%
Ratio Analysis
30/06/20 30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -237.70 % -51.58 % -56.61 % -16.55 % 1.20 % 2.89 % 5.76 % -
  YoY % -360.84% 8.89% -242.05% -1,479.17% -58.48% -49.83% -
  Horiz. % -4,126.74% -895.49% -982.81% -287.33% 20.83% 50.17% 100.00%
ROE -89.32 % -16.11 % -10.20 % -4.55 % 0.65 % 1.63 % 3.31 % -
  YoY % -454.44% -57.94% -124.18% -800.00% -60.12% -50.76% -
  Horiz. % -2,698.49% -486.71% -308.16% -137.46% 19.64% 49.24% 100.00%
Per Share
30/06/20 30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 15.88 5.12 6.17 10.95 16.43 15.93 12.08 3.84%
  YoY % 210.16% -17.02% -43.65% -33.35% 3.14% 31.87% -
  Horiz. % 131.46% 42.38% 51.08% 90.65% 136.01% 131.87% 100.00%
EPS -37.51 -2.58 -3.27 -1.59 0.22 0.49 0.86 -
  YoY % -1,353.88% 21.10% -105.66% -822.73% -55.10% -43.02% -
  Horiz. % -4,361.63% -300.00% -380.23% -184.88% 25.58% 56.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4200 0.1600 0.3200 0.3500 0.3300 0.3000 0.2600 6.83%
  YoY % 162.50% -50.00% -8.57% 6.06% 10.00% 15.38% -
  Horiz. % 161.54% 61.54% 123.08% 134.62% 126.92% 115.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 468,355
30/06/20 30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 15.88 25.60 30.84 54.67 82.35 79.64 60.48 -16.83%
  YoY % -37.97% -16.99% -43.59% -33.61% 3.40% 31.68% -
  Horiz. % 26.26% 42.33% 50.99% 90.39% 136.16% 131.68% 100.00%
EPS -37.50 -12.89 -16.33 -7.96 1.08 2.44 4.30 -
  YoY % -190.92% 21.07% -105.15% -837.04% -55.74% -43.26% -
  Horiz. % -872.09% -299.77% -379.77% -185.12% 25.12% 56.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4199 0.7999 1.5999 1.7474 1.6534 1.4999 1.3014 -14.44%
  YoY % -47.51% -50.00% -8.44% 5.69% 10.23% 15.25% -
  Horiz. % 32.27% 61.46% 122.94% 134.27% 127.05% 115.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/06/20 28/06/19 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.1150 0.1000 0.2200 0.2100 0.5200 1.0100 0.4000 -
P/RPS 0.72 1.95 3.57 1.92 3.16 6.34 3.31 -18.96%
  YoY % -63.08% -45.38% 85.94% -39.24% -50.16% 91.54% -
  Horiz. % 21.75% 58.91% 107.85% 58.01% 95.47% 191.54% 100.00%
P/EPS -0.31 -3.88 -6.74 -13.18 241.54 206.95 46.51 -
  YoY % 92.01% 42.43% 48.86% -105.46% 16.71% 344.96% -
  Horiz. % -0.67% -8.34% -14.49% -28.34% 519.33% 444.96% 100.00%
EY -326.19 -25.78 -14.84 -7.59 0.41 0.48 2.15 -
  YoY % -1,165.28% -73.72% -95.52% -1,951.22% -14.58% -77.67% -
  Horiz. % -15,171.63% -1,199.07% -690.23% -353.02% 19.07% 22.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.27 0.63 0.69 0.60 1.58 3.37 1.54 -21.34%
  YoY % -57.14% -8.70% 15.00% -62.03% -53.12% 118.83% -
  Horiz. % 17.53% 40.91% 44.81% 38.96% 102.60% 218.83% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/08/20 30/08/19 31/05/17 31/05/16 21/05/15 30/05/14 31/05/13 -
Price 0.1200 0.0800 0.1800 0.2100 0.4050 1.0500 0.6050 -
P/RPS 0.76 1.56 2.92 1.92 2.46 6.59 5.01 -22.89%
  YoY % -51.28% -46.58% 52.08% -21.95% -62.67% 31.54% -
  Horiz. % 15.17% 31.14% 58.28% 38.32% 49.10% 131.54% 100.00%
P/EPS -0.32 -3.10 -5.51 -13.18 188.12 215.15 70.35 -
  YoY % 89.68% 43.74% 58.19% -107.01% -12.56% 205.83% -
  Horiz. % -0.45% -4.41% -7.83% -18.73% 267.41% 305.83% 100.00%
EY -312.60 -32.23 -18.14 -7.59 0.53 0.46 1.42 -
  YoY % -869.90% -77.67% -139.00% -1,532.08% 15.22% -67.61% -
  Horiz. % -22,014.09% -2,269.72% -1,277.46% -534.51% 37.32% 32.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.29 0.50 0.56 0.60 1.23 3.50 2.33 -24.97%
  YoY % -42.00% -10.71% -6.67% -51.22% -64.86% 50.21% -
  Horiz. % 12.45% 21.46% 24.03% 25.75% 52.79% 150.21% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

464  183  590  1214 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.365+0.085 
 VC 0.055+0.005 
 MAHSING 1.04+0.06 
 KANGER 0.17-0.005 
 LUSTER 0.175+0.005 
 TRIVE 0.010.00 
 MRDIY 1.77+0.02 
 MGRC 0.61+0.03 
 ESCERAM 0.645+0.005 
 SUPERMX-C1I 0.15+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
6. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
7. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS