[SCBUILD] QoQ Annualized Quarter Result on 30-Apr-2017 [#1]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
16-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- 76.85%
YoY- 77.69%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 21,528 18,496 23,676 35,464 45,173 45,604 37,506 -30.86%
PBT 1,896 -2,270 -1,744 68 -407 712 268 267.21%
Tax -814 -132 -150 -300 -595 -452 -148 210.61%
NP 1,082 -2,402 -1,894 -232 -1,002 260 120 331.47%
-
NP to SH 1,082 -2,402 -1,894 -232 -1,002 260 120 331.47%
-
Tax Rate 42.93% - - 441.18% - 63.48% 55.22% -
Total Cost 20,446 20,898 25,570 35,696 46,175 45,344 37,386 -33.05%
-
Net Worth 32,673 29,884 30,907 32,521 32,521 33,400 25,200 18.84%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 32,673 29,884 30,907 32,521 32,521 33,400 25,200 18.84%
NOSH 883,077 883,077 883,077 878,965 878,965 878,964 600,000 29.29%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 5.03% -12.99% -8.00% -0.65% -2.22% 0.57% 0.32% -
ROE 3.31% -8.04% -6.13% -0.71% -3.08% 0.78% 0.48% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 2.44 2.10 2.68 4.03 5.14 5.19 6.25 -46.49%
EPS 0.12 -0.27 -0.22 -0.04 -0.11 0.03 0.02 229.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.034 0.035 0.037 0.037 0.038 0.042 -8.08%
Adjusted Per Share Value based on latest NOSH - 878,965
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 0.71 0.61 0.78 1.16 1.48 1.50 1.23 -30.60%
EPS 0.04 -0.08 -0.06 -0.01 -0.03 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0107 0.0098 0.0101 0.0107 0.0107 0.011 0.0083 18.39%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.035 0.04 0.03 0.04 0.035 0.035 0.045 -
P/RPS 1.44 1.90 1.12 0.99 0.68 0.67 0.72 58.53%
P/EPS 28.57 -14.63 -13.99 -151.55 -30.70 118.32 225.00 -74.64%
EY 3.50 -6.83 -7.15 -0.66 -3.26 0.85 0.44 296.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.18 0.86 1.08 0.95 0.92 1.07 -7.60%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/03/18 22/12/17 21/09/17 16/06/17 31/03/17 22/12/16 23/09/16 -
Price 0.03 0.04 0.03 0.04 0.04 0.04 0.045 -
P/RPS 1.23 1.90 1.12 0.99 0.78 0.77 0.72 42.76%
P/EPS 24.48 -14.63 -13.99 -151.55 -35.09 135.23 225.00 -77.11%
EY 4.08 -6.83 -7.15 -0.66 -2.85 0.74 0.44 339.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.18 0.86 1.08 1.08 1.05 1.07 -16.89%

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