[SCBUILD] QoQ Annualized Quarter Result on 31-Jan-2008 [#4]

Announcement Date
28-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 14.47%
YoY- -585.07%
View:
Show?
Annualized Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 13,194 14,872 6,388 8,557 7,813 9,188 8,744 31.39%
PBT -1,857 -2,880 -6,420 -7,040 -7,756 -6,660 -4,608 -45.29%
Tax 0 0 0 401 -8 -14 -24 -
NP -1,857 -2,880 -6,420 -6,639 -7,764 -6,674 -4,632 -45.47%
-
NP to SH -1,857 -2,880 -6,420 -6,626 -7,746 -6,648 -4,584 -45.10%
-
Tax Rate - - - - - - - -
Total Cost 15,051 17,752 12,808 15,196 15,577 15,862 13,376 8.14%
-
Net Worth 12,916 12,722 12,560 14,230 15,035 17,531 19,705 -24.44%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 12,916 12,722 12,560 14,230 15,035 17,531 19,705 -24.44%
NOSH 140,707 139,805 139,565 140,063 139,999 140,253 139,756 0.45%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin -14.08% -19.37% -100.50% -77.59% -99.37% -72.64% -52.97% -
ROE -14.38% -22.64% -51.11% -46.56% -51.52% -37.92% -23.26% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 9.38 10.64 4.58 6.11 5.58 6.55 6.26 30.78%
EPS -1.32 -2.06 -4.60 -4.73 -5.53 -4.74 -3.28 -45.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0918 0.091 0.09 0.1016 0.1074 0.125 0.141 -24.78%
Adjusted Per Share Value based on latest NOSH - 140,677
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 0.32 0.36 0.16 0.21 0.19 0.22 0.21 32.25%
EPS -0.05 -0.07 -0.16 -0.16 -0.19 -0.16 -0.11 -40.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0032 0.0031 0.0031 0.0035 0.0037 0.0043 0.0048 -23.59%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.06 0.07 0.07 0.06 0.10 0.16 0.19 -
P/RPS 0.64 0.66 1.53 0.98 1.79 2.44 3.04 -64.44%
P/EPS -4.55 -3.40 -1.52 -1.27 -1.81 -3.38 -5.79 -14.78%
EY -22.00 -29.43 -65.71 -78.85 -55.33 -29.63 -17.26 17.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 0.78 0.59 0.93 1.28 1.35 -38.43%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 26/12/08 25/09/08 30/06/08 28/03/08 27/12/07 27/09/07 28/06/07 -
Price 0.05 0.06 0.07 0.06 0.08 0.12 0.16 -
P/RPS 0.53 0.56 1.53 0.98 1.43 1.83 2.56 -64.83%
P/EPS -3.79 -2.91 -1.52 -1.27 -1.45 -2.53 -4.88 -15.44%
EY -26.40 -34.33 -65.71 -78.85 -69.17 -39.50 -20.50 18.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.78 0.59 0.74 0.96 1.13 -38.73%

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