[SCBUILD] QoQ Annualized Quarter Result on 30-Apr-2012 [#1]

Announcement Date
26-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -804.43%
YoY- -1801.75%
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 12,102 10,604 3,732 2,632 9,009 10,173 12,898 -4.13%
PBT -8,102 -3,578 -4,690 -3,880 -429 -393 170 -
Tax 1 0 0 0 0 0 0 -
NP -8,101 -3,578 -4,690 -3,880 -429 -393 170 -
-
NP to SH -8,101 -3,578 -4,690 -3,880 -429 -393 170 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 20,203 14,182 8,422 6,512 9,438 10,566 12,728 35.88%
-
Net Worth 13,416 21,611 22,119 2,952 3,860 3,933 4,298 112.84%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 13,416 21,611 22,119 2,952 3,860 3,933 4,298 112.84%
NOSH 268,327 348,571 349,999 140,579 138,387 140,476 140,000 53.99%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin -66.94% -33.75% -125.67% -147.42% -4.76% -3.87% 1.32% -
ROE -60.38% -16.56% -21.20% -131.43% -11.11% -10.00% 3.96% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 4.51 3.04 1.07 1.87 6.51 7.24 9.21 -37.73%
EPS -2.31 -1.03 -1.34 -2.76 -0.31 -0.28 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.062 0.0632 0.021 0.0279 0.028 0.0307 38.22%
Adjusted Per Share Value based on latest NOSH - 140,579
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 1.20 1.05 0.37 0.26 0.89 1.01 1.28 -4.19%
EPS -0.80 -0.36 -0.47 -0.39 -0.04 -0.04 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0133 0.0215 0.022 0.0029 0.0038 0.0039 0.0043 111.56%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.08 0.09 0.08 0.13 0.13 0.14 0.14 -
P/RPS 1.77 2.96 7.50 6.94 2.00 1.93 1.52 10.63%
P/EPS -2.65 -8.77 -5.97 -4.71 -41.94 -50.00 115.29 -
EY -37.74 -11.41 -16.75 -21.23 -2.38 -2.00 0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.45 1.27 6.19 4.66 5.00 4.56 -50.09%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 21/12/12 25/09/12 26/06/12 27/03/12 20/12/11 29/09/11 -
Price 0.065 0.08 0.09 0.09 0.16 0.16 0.16 -
P/RPS 1.44 2.63 8.44 4.81 2.46 2.21 1.74 -11.80%
P/EPS -2.15 -7.79 -6.72 -3.26 -51.61 -57.14 131.76 -
EY -46.45 -12.83 -14.89 -30.67 -1.94 -1.75 0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.29 1.42 4.29 5.73 5.71 5.21 -60.19%

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