[SCBUILD] QoQ Annualized Quarter Result on 31-Jan-2006 [#4]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
27-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 53.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 19,061 16,004 16,672 14,033 10,776 0 0 -
PBT 4,204 3,478 4,464 4,491 2,668 0 0 -
Tax -358 -242 -452 -481 -64 0 0 -
NP 3,845 3,236 4,012 4,010 2,604 0 0 -
-
NP to SH 3,845 3,236 4,012 4,010 2,604 0 0 -
-
Tax Rate 8.52% 6.96% 10.13% 10.71% 2.40% - - -
Total Cost 15,216 12,768 12,660 10,023 8,172 0 0 -
-
Net Worth 22,399 21,061 20,621 853 340 0 0 -
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 22,399 21,061 20,621 853 340 0 0 -
NOSH 139,999 139,482 70,139 3,048 1,933 0 0 -
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 20.17% 20.22% 24.06% 28.58% 24.16% 0.00% 0.00% -
ROE 17.17% 15.36% 19.46% 469.75% 763.85% 0.00% 0.00% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 13.62 11.47 23.77 460.29 557.28 0.00 0.00 -
EPS 2.75 2.32 5.72 131.53 134.67 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.151 0.294 0.28 0.1763 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,394
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 0.47 0.39 0.41 0.34 0.26 0.00 0.00 -
EPS 0.09 0.08 0.10 0.10 0.06 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0055 0.0051 0.005 0.0002 0.0001 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 31/01/06 - - - -
Price 0.28 0.35 0.99 1.03 0.00 0.00 0.00 -
P/RPS 2.06 3.05 4.16 0.22 0.00 0.00 0.00 -
P/EPS 10.19 15.09 17.31 0.78 0.00 0.00 0.00 -
EY 9.81 6.63 5.78 127.70 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.32 3.37 3.68 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 27/12/06 04/10/06 29/06/06 27/03/06 30/12/05 - - -
Price 0.23 0.31 0.38 0.90 0.96 0.00 0.00 -
P/RPS 1.69 2.70 1.60 0.20 0.17 0.00 0.00 -
P/EPS 8.37 13.36 6.64 0.68 0.71 0.00 0.00 -
EY 11.94 7.48 15.05 146.14 140.28 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 2.05 1.29 3.21 5.45 0.00 0.00 -

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 ⃤ & 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