[SCOMIES] YoY Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Revenue 0 0 69,837 110,520 132,072 172,397 169,508 - YoY % 0.00% 0.00% -36.81% -16.32% -23.39% 1.70% - Horiz. % 0.00% 0.00% 41.20% 65.20% 77.91% 101.70% 100.00%
PBT -637 -1,450 -983 678 -39,643 -15,126 -5,553 -29.28% YoY % 56.07% -47.51% -244.99% 101.71% -162.09% -172.39% - Horiz. % 11.47% 26.11% 17.70% -12.21% 713.90% 272.39% 100.00%
Tax 0 1,571 -1,488 -2,696 -3,189 -5,014 -1,385 - YoY % 0.00% 205.58% 44.81% 15.46% 36.40% -262.02% - Horiz. % -0.00% -113.43% 107.44% 194.66% 230.25% 362.02% 100.00%
NP -637 121 -2,471 -2,018 -42,832 -20,140 -6,938 -31.76% YoY % -626.45% 104.90% -22.45% 95.29% -112.67% -190.29% - Horiz. % 9.18% -1.74% 35.62% 29.09% 617.35% 290.29% 100.00%
NP to SH -637 1,075 -366 887 -36,433 -22,437 -7,881 -33.14% YoY % -159.26% 393.72% -141.26% 102.43% -62.38% -184.70% - Horiz. % 8.08% -13.64% 4.64% -11.25% 462.29% 284.70% 100.00%
Tax Rate - % - % - % 397.64 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 637 -121 72,308 112,538 174,904 192,537 176,446 -59.34% YoY % 626.45% -100.17% -35.75% -35.66% -9.16% 9.12% - Horiz. % 0.36% -0.07% 40.98% 63.78% 99.13% 109.12% 100.00%
Net Worth 9,366 -32,782 159,230 360,633 468,324 608,821 819,569 -51.11% YoY % 128.57% -120.59% -55.85% -22.99% -23.08% -25.71% - Horiz. % 1.14% -4.00% 19.43% 44.00% 57.14% 74.29% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 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 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Net Worth 9,366 -32,782 159,230 360,633 468,324 608,821 819,569 -51.11% YoY % 128.57% -120.59% -55.85% -22.99% -23.08% -25.71% - Horiz. % 1.14% -4.00% 19.43% 44.00% 57.14% 74.29% 100.00%
NOSH 468,324 468,324 468,324 468,355 2,341,621 2,341,621 2,341,626 -22.70% YoY % 0.00% 0.00% -0.01% -80.00% 0.00% -0.00% - Horiz. % 20.00% 20.00% 20.00% 20.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
NP Margin 0.00 % 0.00 % -3.54 % -1.83 % -32.43 % -11.68 % -4.09 % - YoY % 0.00% 0.00% -93.44% 94.36% -177.65% -185.57% - Horiz. % -0.00% -0.00% 86.55% 44.74% 792.91% 285.57% 100.00%
ROE -6.80 % 0.00 % -0.23 % 0.25 % -7.78 % -3.69 % -0.96 % 36.79% YoY % 0.00% 0.00% -192.00% 103.21% -110.84% -284.38% - Horiz. % 708.33% -0.00% 23.96% -26.04% 810.42% 384.38% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
RPS - - 14.91 23.60 5.64 7.36 7.24 - YoY % 0.00% 0.00% -36.82% 318.44% -23.37% 1.66% - Horiz. % 0.00% 0.00% 205.94% 325.97% 77.90% 101.66% 100.00%
EPS -0.14 0.23 -0.08 0.19 -1.56 -0.96 -0.34 -13.24% YoY % -160.87% 387.50% -142.11% 112.18% -62.50% -182.35% - Horiz. % 41.18% -67.65% 23.53% -55.88% 458.82% 282.35% 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 0.0200 -0.0700 0.3400 0.7700 0.2000 0.2600 0.3500 -36.75% YoY % 128.57% -120.59% -55.84% 285.00% -23.08% -25.71% - Horiz. % 5.71% -20.00% 97.14% 220.00% 57.14% 74.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 468,324 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
RPS - - 14.91 23.60 28.20 36.81 36.19 - YoY % 0.00% 0.00% -36.82% -16.31% -23.39% 1.71% - Horiz. % 0.00% 0.00% 41.20% 65.21% 77.92% 101.71% 100.00%
EPS -0.14 0.23 -0.08 0.19 -7.78 -4.79 -1.68 -32.81% YoY % -160.87% 387.50% -142.11% 102.44% -62.42% -185.12% - Horiz. % 8.33% -13.69% 4.76% -11.31% 463.10% 285.12% 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 0.0200 -0.0700 0.3400 0.7701 1.0000 1.3000 1.7500 -51.11% YoY % 128.57% -120.59% -55.85% -22.99% -23.08% -25.71% - Horiz. % 1.14% -4.00% 19.43% 44.01% 57.14% 74.29% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 29/12/17 30/12/16 -
Price 0.0350 0.0500 0.1100 0.0400 0.0850 0.1200 0.1600 -
P/RPS 0.00 0.00 0.74 0.17 1.51 1.63 2.21 - YoY % 0.00% 0.00% 335.29% -88.74% -7.36% -26.24% - Horiz. % 0.00% 0.00% 33.48% 7.69% 68.33% 73.76% 100.00%
P/EPS -25.73 21.78 -140.75 21.12 -5.46 -12.52 -47.54 -9.36% YoY % -218.14% 115.47% -766.43% 486.81% 56.39% 73.66% - Horiz. % 54.12% -45.81% 296.07% -44.43% 11.49% 26.34% 100.00%
EY -3.89 4.59 -0.71 4.73 -18.30 -7.98 -2.10 10.37% YoY % -184.75% 746.48% -115.01% 125.85% -129.32% -280.00% - Horiz. % 185.24% -218.57% 33.81% -225.24% 871.43% 380.00% 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 1.75 0.00 0.32 0.05 0.43 0.46 0.46 23.84% YoY % 0.00% 0.00% 540.00% -88.37% -6.52% 0.00% - Horiz. % 380.43% 0.00% 69.57% 10.87% 93.48% 100.00% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Date - - - 16/06/20 31/05/19 28/02/18 24/02/17 -
Price 0.0150 0.0350 0.0800 0.1200 0.0800 0.1200 0.2250 -
P/RPS 0.00 0.00 0.54 0.51 1.42 1.63 3.11 - YoY % 0.00% 0.00% 5.88% -64.08% -12.88% -47.59% - Horiz. % 0.00% 0.00% 17.36% 16.40% 45.66% 52.41% 100.00%
P/EPS -11.03 15.25 -102.37 63.36 -5.14 -12.52 -66.85 -25.05% YoY % -172.33% 114.90% -261.57% 1,332.68% 58.95% 81.27% - Horiz. % 16.50% -22.81% 153.13% -94.78% 7.69% 18.73% 100.00%
EY -9.07 6.56 -0.98 1.58 -19.45 -7.98 -1.50 33.37% YoY % -238.26% 769.39% -162.03% 108.12% -143.73% -432.00% - Horiz. % 604.67% -437.33% 65.33% -105.33% 1,296.67% 532.00% 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 0.75 0.00 0.24 0.16 0.40 0.46 0.64 2.57% YoY % 0.00% 0.00% 50.00% -60.00% -13.04% -28.12% - Horiz. % 117.19% 0.00% 37.50% 25.00% 62.50% 71.88% 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.
Comment
FY2022 Q3 Announcement Results_SESB.pdf 
