[SCBUILD] QoQ Annualized Quarter Result on 31-Jul-2010 [#2]

Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- -19.34%
YoY- -27.59%
View:
Show?
Annualized Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 19,396 10,707 10,084 7,260 4,204 8,503 5,929 120.84%
PBT 228 -2,374 -2,730 -4,136 -4,332 -1,669 -3,628 -
Tax 0 22 29 -1,034 0 13 0 -
NP 228 -2,352 -2,701 -5,170 -4,332 -1,656 -3,628 -
-
NP to SH 228 -2,352 -2,701 -5,170 -4,332 -1,656 -3,628 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 19,168 13,059 12,785 12,430 8,536 10,159 9,557 59.24%
-
Net Worth 4,346 4,286 4,555 4,052 5,415 6,489 5,217 -11.49%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 4,346 4,286 4,555 4,052 5,415 6,489 5,217 -11.49%
NOSH 142,500 139,638 139,724 139,729 140,649 140,458 140,257 1.06%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 1.18% -21.97% -26.79% -71.21% -103.04% -19.48% -61.19% -
ROE 5.25% -54.86% -59.30% -127.59% -80.00% -25.52% -69.53% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 13.61 7.67 7.22 5.20 2.99 6.05 4.23 118.41%
EPS 0.16 -1.68 -1.93 -3.70 -3.08 -1.18 -2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0305 0.0307 0.0326 0.029 0.0385 0.0462 0.0372 -12.43%
Adjusted Per Share Value based on latest NOSH - 139,816
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 1.81 1.00 0.94 0.68 0.39 0.79 0.55 121.73%
EPS 0.02 -0.22 -0.25 -0.48 -0.40 -0.15 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.004 0.004 0.0042 0.0038 0.005 0.006 0.0049 -12.68%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.07 0.07 0.05 0.05 0.05 0.05 0.05 -
P/RPS 0.51 0.91 0.69 0.96 1.67 0.83 1.18 -42.92%
P/EPS 43.75 -4.16 -2.59 -1.35 -1.62 -4.24 -1.93 -
EY 2.29 -24.06 -38.67 -74.00 -61.60 -23.58 -51.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.28 1.53 1.72 1.30 1.08 1.34 43.49%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 24/06/11 31/03/11 29/12/10 29/09/10 30/06/10 01/04/10 23/12/09 -
Price 0.12 0.06 0.04 0.05 0.05 0.05 0.05 -
P/RPS 0.88 0.78 0.55 0.96 1.67 0.83 1.18 -17.80%
P/EPS 75.00 -3.56 -2.07 -1.35 -1.62 -4.24 -1.93 -
EY 1.33 -28.07 -48.33 -74.00 -61.60 -23.58 -51.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.93 1.95 1.23 1.72 1.30 1.08 1.34 105.29%

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