[SCBUILD] QoQ Annualized Quarter Result on 31-Jul-2006 [#2]

Announcement Date
04-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- -19.34%
YoY--%
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 8,744 18,516 19,061 16,004 16,672 14,033 10,776 -13.03%
PBT -4,608 1,676 4,204 3,478 4,464 4,491 2,668 -
Tax -24 -310 -358 -242 -452 -481 -64 -48.09%
NP -4,632 1,366 3,845 3,236 4,012 4,010 2,604 -
-
NP to SH -4,584 1,366 3,845 3,236 4,012 4,010 2,604 -
-
Tax Rate - 18.50% 8.52% 6.96% 10.13% 10.71% 2.40% -
Total Cost 13,376 17,150 15,216 12,768 12,660 10,023 8,172 39.01%
-
Net Worth 19,705 20,796 22,399 21,061 20,621 853 340 1408.78%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 19,705 20,796 22,399 21,061 20,621 853 340 1408.78%
NOSH 139,756 139,387 139,999 139,482 70,139 3,048 1,933 1649.16%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin -52.97% 7.38% 20.17% 20.22% 24.06% 28.58% 24.16% -
ROE -23.26% 6.57% 17.17% 15.36% 19.46% 469.75% 763.85% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 6.26 13.28 13.62 11.47 23.77 460.29 557.28 -95.02%
EPS -3.28 0.98 2.75 2.32 5.72 131.53 134.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.141 0.1492 0.16 0.151 0.294 0.28 0.1763 -13.87%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 0.21 0.45 0.47 0.39 0.41 0.34 0.26 -13.30%
EPS -0.11 0.03 0.09 0.08 0.10 0.10 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0048 0.0051 0.0055 0.0051 0.005 0.0002 0.0001 1230.16%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 - -
Price 0.19 0.25 0.28 0.35 0.99 1.03 0.00 -
P/RPS 3.04 1.88 2.06 3.05 4.16 0.22 0.00 -
P/EPS -5.79 25.51 10.19 15.09 17.31 0.78 0.00 -
EY -17.26 3.92 9.81 6.63 5.78 127.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.68 1.75 2.32 3.37 3.68 0.00 -
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 28/06/07 06/04/07 27/12/06 04/10/06 29/06/06 27/03/06 30/12/05 -
Price 0.16 0.23 0.23 0.31 0.38 0.90 0.96 -
P/RPS 2.56 1.73 1.69 2.70 1.60 0.20 0.17 512.84%
P/EPS -4.88 23.47 8.37 13.36 6.64 0.68 0.71 -
EY -20.50 4.26 11.94 7.48 15.05 146.14 140.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.54 1.44 2.05 1.29 3.21 5.45 -65.06%

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