[SCBUILD] QoQ Annualized Quarter Result on 30-Apr-2016 [#1]

Announcement Date
30-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
30-Apr-2016 [#1]
Profit Trend
QoQ- 73.83%
YoY- -25900.0%
View:
Show?
Annualized Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 45,173 45,604 37,506 8,424 17,786 19,028 17,102 90.52%
PBT -407 712 268 -1,040 -2,885 -1,057 -638 -25.79%
Tax -595 -452 -148 0 50 0 0 -
NP -1,002 260 120 -1,040 -2,835 -1,057 -638 34.92%
-
NP to SH -1,002 260 120 -1,040 -3,974 -1,854 -86 410.13%
-
Tax Rate - 63.48% 55.22% - - - - -
Total Cost 46,175 45,344 37,386 9,464 20,621 20,085 17,740 88.67%
-
Net Worth 32,521 33,400 25,200 31,199 29,407 32,729 17,199 52.61%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 32,521 33,400 25,200 31,199 29,407 32,729 17,199 52.61%
NOSH 878,965 878,964 600,000 866,666 794,800 818,234 430,000 60.71%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin -2.22% 0.57% 0.32% -12.35% -15.94% -5.56% -3.73% -
ROE -3.08% 0.78% 0.48% -3.33% -13.51% -5.67% -0.50% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 5.14 5.19 6.25 0.97 2.24 2.33 3.98 18.49%
EPS -0.11 0.03 0.02 -0.12 -0.50 -0.23 -0.02 209.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.038 0.042 0.036 0.037 0.04 0.04 -5.04%
Adjusted Per Share Value based on latest NOSH - 866,666
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 4.49 4.53 3.73 0.84 1.77 1.89 1.70 90.51%
EPS -0.10 0.03 0.01 -0.10 -0.39 -0.18 -0.01 360.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0323 0.0332 0.025 0.031 0.0292 0.0325 0.0171 52.51%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.035 0.035 0.045 0.04 0.04 0.05 0.05 -
P/RPS 0.68 0.67 0.72 4.12 1.79 2.15 1.26 -33.58%
P/EPS -30.70 118.32 225.00 -33.33 -8.00 -22.06 -250.00 -75.13%
EY -3.26 0.85 0.44 -3.00 -12.50 -4.53 -0.40 302.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.92 1.07 1.11 1.08 1.25 1.25 -16.65%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/03/17 22/12/16 23/09/16 30/06/16 30/03/16 17/12/15 29/09/15 -
Price 0.04 0.04 0.045 0.045 0.045 0.045 0.05 -
P/RPS 0.78 0.77 0.72 4.63 2.01 1.94 1.26 -27.25%
P/EPS -35.09 135.23 225.00 -37.50 -9.00 -19.85 -250.00 -72.83%
EY -2.85 0.74 0.44 -2.67 -11.11 -5.04 -0.40 268.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.05 1.07 1.25 1.22 1.13 1.25 -9.24%

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