[SCBUILD] QoQ Annualized Quarter Result on 31-Jul-2008 [#2]

Announcement Date
25-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 55.14%
YoY- 56.68%
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 7,344 9,973 13,194 14,872 6,388 8,557 7,813 -4.04%
PBT -3,856 -5,842 -1,857 -2,880 -6,420 -7,040 -7,756 -37.26%
Tax 0 -244 0 0 0 401 -8 -
NP -3,856 -6,086 -1,857 -2,880 -6,420 -6,639 -7,764 -37.31%
-
NP to SH -3,856 -6,086 -1,857 -2,880 -6,420 -6,626 -7,746 -37.21%
-
Tax Rate - - - - - - - -
Total Cost 11,200 16,059 15,051 17,752 12,808 15,196 15,577 -19.75%
-
Net Worth 7,013 8,157 12,916 12,722 12,560 14,230 15,035 -39.88%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 7,013 8,157 12,916 12,722 12,560 14,230 15,035 -39.88%
NOSH 139,710 140,155 140,707 139,805 139,565 140,063 139,999 -0.13%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin -52.51% -61.02% -14.08% -19.37% -100.50% -77.59% -99.37% -
ROE -54.98% -74.61% -14.38% -22.64% -51.11% -46.56% -51.52% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 5.26 7.12 9.38 10.64 4.58 6.11 5.58 -3.86%
EPS -2.76 -4.35 -1.32 -2.06 -4.60 -4.73 -5.53 -37.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0502 0.0582 0.0918 0.091 0.09 0.1016 0.1074 -39.79%
Adjusted Per Share Value based on latest NOSH - 137,500
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 0.18 0.24 0.32 0.36 0.16 0.21 0.19 -3.54%
EPS -0.09 -0.15 -0.05 -0.07 -0.16 -0.16 -0.19 -39.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0017 0.002 0.0032 0.0031 0.0031 0.0035 0.0037 -40.48%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.03 0.06 0.06 0.07 0.07 0.06 0.10 -
P/RPS 0.57 0.84 0.64 0.66 1.53 0.98 1.79 -53.40%
P/EPS -1.09 -1.38 -4.55 -3.40 -1.52 -1.27 -1.81 -28.70%
EY -92.00 -72.37 -22.00 -29.43 -65.71 -78.85 -55.33 40.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.03 0.65 0.77 0.78 0.59 0.93 -25.35%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 29/06/09 30/03/09 26/12/08 25/09/08 30/06/08 28/03/08 27/12/07 -
Price 0.05 0.03 0.05 0.06 0.07 0.06 0.08 -
P/RPS 0.95 0.42 0.53 0.56 1.53 0.98 1.43 -23.88%
P/EPS -1.81 -0.69 -3.79 -2.91 -1.52 -1.27 -1.45 15.94%
EY -55.20 -144.74 -26.40 -34.33 -65.71 -78.85 -69.17 -13.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.52 0.54 0.66 0.78 0.59 0.74 22.25%

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