[SCBUILD] QoQ Annualized Quarter Result on 31-Jan-2010 [#4]

Announcement Date
01-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 54.36%
YoY- 72.79%
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 10,084 7,260 4,204 8,503 5,929 4,904 7,344 23.46%
PBT -2,730 -4,136 -4,332 -1,669 -3,628 -4,052 -3,856 -20.51%
Tax 29 -1,034 0 13 0 0 0 -
NP -2,701 -5,170 -4,332 -1,656 -3,628 -4,052 -3,856 -21.07%
-
NP to SH -2,701 -5,170 -4,332 -1,656 -3,628 -4,052 -3,856 -21.07%
-
Tax Rate - - - - - - - -
Total Cost 12,785 12,430 8,536 10,159 9,557 8,956 11,200 9.19%
-
Net Worth 4,555 4,052 5,415 6,489 5,217 5,896 7,013 -24.94%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 4,555 4,052 5,415 6,489 5,217 5,896 7,013 -24.94%
NOSH 139,724 139,729 140,649 140,458 140,257 139,724 139,710 0.00%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin -26.79% -71.21% -103.04% -19.48% -61.19% -82.63% -52.51% -
ROE -59.30% -127.59% -80.00% -25.52% -69.53% -68.72% -54.98% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 7.22 5.20 2.99 6.05 4.23 3.51 5.26 23.43%
EPS -1.93 -3.70 -3.08 -1.18 -2.59 -2.90 -2.76 -21.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0326 0.029 0.0385 0.0462 0.0372 0.0422 0.0502 -24.94%
Adjusted Per Share Value based on latest NOSH - 139,882
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 0.25 0.18 0.10 0.21 0.14 0.12 0.18 24.40%
EPS -0.07 -0.13 -0.11 -0.04 -0.09 -0.10 -0.09 -15.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0011 0.001 0.0013 0.0016 0.0013 0.0014 0.0017 -25.13%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.05 0.05 0.05 0.05 0.05 0.05 0.03 -
P/RPS 0.69 0.96 1.67 0.83 1.18 1.42 0.57 13.54%
P/EPS -2.59 -1.35 -1.62 -4.24 -1.93 -1.72 -1.09 77.78%
EY -38.67 -74.00 -61.60 -23.58 -51.73 -58.00 -92.00 -43.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.72 1.30 1.08 1.34 1.18 0.60 86.33%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/12/10 29/09/10 30/06/10 01/04/10 23/12/09 28/09/09 29/06/09 -
Price 0.04 0.05 0.05 0.05 0.05 0.05 0.05 -
P/RPS 0.55 0.96 1.67 0.83 1.18 1.42 0.95 -30.46%
P/EPS -2.07 -1.35 -1.62 -4.24 -1.93 -1.72 -1.81 9.33%
EY -48.33 -74.00 -61.60 -23.58 -51.73 -58.00 -55.20 -8.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.72 1.30 1.08 1.34 1.18 1.00 14.75%

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