[SCBUILD] QoQ Annualized Quarter Result on 31-Jul-2013 [#2]

Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 41.16%
YoY- 69.34%
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 14,796 33,685 32,714 25,484 13,636 12,102 10,604 24.94%
PBT -3,364 -1,993 5,489 2,308 -2,444 -8,102 -3,578 -4.03%
Tax 200 -1,344 -1,468 -340 0 1 0 -
NP -3,164 -3,337 4,021 1,968 -2,444 -8,101 -3,578 -7.89%
-
NP to SH -2,476 -5,913 -1,226 -1,438 -2,444 -8,101 -3,578 -21.81%
-
Tax Rate - - 26.74% 14.73% - - - -
Total Cost 17,960 37,022 28,693 23,516 16,080 20,203 14,182 17.10%
-
Net Worth 12,379 15,978 14,719 13,695 14,376 13,416 21,611 -31.09%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 12,379 15,978 14,719 13,695 14,376 13,416 21,611 -31.09%
NOSH 412,666 399,459 367,999 342,380 359,411 268,327 348,571 11.94%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin -21.38% -9.91% 12.29% 7.72% -17.92% -66.94% -33.75% -
ROE -20.00% -37.01% -8.33% -10.50% -17.00% -60.38% -16.56% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 3.59 8.43 8.89 7.44 3.79 4.51 3.04 11.75%
EPS -0.60 -1.48 -0.33 -0.42 -0.68 -2.31 -1.03 -30.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.04 0.04 0.04 0.05 0.062 -38.44%
Adjusted Per Share Value based on latest NOSH - 360,000
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 1.38 3.14 3.05 2.37 1.27 1.13 0.99 24.86%
EPS -0.23 -0.55 -0.11 -0.13 -0.23 -0.75 -0.33 -21.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0115 0.0149 0.0137 0.0128 0.0134 0.0125 0.0201 -31.15%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.075 0.09 0.10 0.125 0.06 0.08 0.09 -
P/RPS 2.09 1.07 1.12 1.68 1.58 1.77 2.96 -20.75%
P/EPS -12.50 -6.08 -30.00 -29.76 -8.82 -2.65 -8.77 26.73%
EY -8.00 -16.45 -3.33 -3.36 -11.33 -37.74 -11.41 -21.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.25 2.50 3.13 1.50 1.60 1.45 43.92%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 31/03/14 23/12/13 27/09/13 21/06/13 28/03/13 21/12/12 -
Price 0.075 0.085 0.095 0.11 0.075 0.065 0.08 -
P/RPS 2.09 1.01 1.07 1.48 1.98 1.44 2.63 -14.24%
P/EPS -12.50 -5.74 -28.50 -26.19 -11.03 -2.15 -7.79 37.18%
EY -8.00 -17.41 -3.51 -3.82 -9.07 -46.45 -12.83 -27.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.13 2.38 2.75 1.88 1.30 1.29 55.62%

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