[SCBUILD] QoQ Annualized Quarter Result on 31-Jan-2013 [#4]

Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -126.37%
YoY- -1788.35%
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 32,714 25,484 13,636 12,102 10,604 3,732 2,632 434.11%
PBT 5,489 2,308 -2,444 -8,102 -3,578 -4,690 -3,880 -
Tax -1,468 -340 0 1 0 0 0 -
NP 4,021 1,968 -2,444 -8,101 -3,578 -4,690 -3,880 -
-
NP to SH -1,226 -1,438 -2,444 -8,101 -3,578 -4,690 -3,880 -53.51%
-
Tax Rate 26.74% 14.73% - - - - - -
Total Cost 28,693 23,516 16,080 20,203 14,182 8,422 6,512 168.04%
-
Net Worth 14,719 13,695 14,376 13,416 21,611 22,119 2,952 191.00%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 14,719 13,695 14,376 13,416 21,611 22,119 2,952 191.00%
NOSH 367,999 342,380 359,411 268,327 348,571 349,999 140,579 89.60%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 12.29% 7.72% -17.92% -66.94% -33.75% -125.67% -147.42% -
ROE -8.33% -10.50% -17.00% -60.38% -16.56% -21.20% -131.43% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 8.89 7.44 3.79 4.51 3.04 1.07 1.87 181.92%
EPS -0.33 -0.42 -0.68 -2.31 -1.03 -1.34 -2.76 -75.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.05 0.062 0.0632 0.021 53.47%
Adjusted Per Share Value based on latest NOSH - 350,839
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 1.07 0.84 0.45 0.40 0.35 0.12 0.09 418.56%
EPS -0.04 -0.05 -0.08 -0.27 -0.12 -0.15 -0.13 -54.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0048 0.0045 0.0047 0.0044 0.0071 0.0073 0.001 183.73%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.10 0.125 0.06 0.08 0.09 0.08 0.13 -
P/RPS 1.12 1.68 1.58 1.77 2.96 7.50 6.94 -70.25%
P/EPS -30.00 -29.76 -8.82 -2.65 -8.77 -5.97 -4.71 242.45%
EY -3.33 -3.36 -11.33 -37.74 -11.41 -16.75 -21.23 -70.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.13 1.50 1.60 1.45 1.27 6.19 -45.27%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 23/12/13 27/09/13 21/06/13 28/03/13 21/12/12 25/09/12 26/06/12 -
Price 0.095 0.11 0.075 0.065 0.08 0.09 0.09 -
P/RPS 1.07 1.48 1.98 1.44 2.63 8.44 4.81 -63.18%
P/EPS -28.50 -26.19 -11.03 -2.15 -7.79 -6.72 -3.26 322.70%
EY -3.51 -3.82 -9.07 -46.45 -12.83 -14.89 -30.67 -76.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.75 1.88 1.30 1.29 1.42 4.29 -32.41%

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