[SCBUILD] QoQ Annualized Quarter Result on 31-Jul-2014 [#2]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
25-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 52.42%
YoY- 18.08%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 16,212 15,586 16,038 16,520 14,796 33,685 32,714 -37.45%
PBT -200 -8,208 -2,229 -1,474 -3,364 -1,993 5,489 -
Tax 0 220 120 100 200 -1,344 -1,468 -
NP -200 -7,988 -2,109 -1,374 -3,164 -3,337 4,021 -
-
NP to SH -4 -6,687 -1,900 -1,178 -2,476 -5,913 -1,226 -97.82%
-
Tax Rate - - - - - - 26.74% -
Total Cost 16,412 23,574 18,147 17,894 17,960 37,022 28,693 -31.16%
-
Net Worth 35,161 36,920 15,933 11,779 12,379 15,978 14,719 78.98%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 35,161 36,920 15,933 11,779 12,379 15,978 14,719 78.98%
NOSH 879,047 879,047 531,111 392,666 412,666 399,459 367,999 78.97%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin -1.23% -51.25% -13.15% -8.32% -21.38% -9.91% 12.29% -
ROE -0.01% -18.11% -11.92% -10.00% -20.00% -37.01% -8.33% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 1.84 1.77 3.02 4.21 3.59 8.43 8.89 -65.11%
EPS 0.00 -0.84 -0.48 -0.30 -0.60 -1.48 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.042 0.03 0.03 0.03 0.04 0.04 0.00%
Adjusted Per Share Value based on latest NOSH - 300,000
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 0.53 0.51 0.53 0.54 0.49 1.10 1.07 -37.47%
EPS 0.00 -0.22 -0.06 -0.04 -0.08 -0.19 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0115 0.0121 0.0052 0.0039 0.0041 0.0052 0.0048 79.33%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.05 0.045 0.065 0.09 0.075 0.09 0.10 -
P/RPS 2.71 2.54 2.15 2.14 2.09 1.07 1.12 80.52%
P/EPS -10,988.10 -5.92 -18.17 -30.00 -12.50 -6.08 -30.00 5074.83%
EY -0.01 -16.90 -5.50 -3.33 -8.00 -16.45 -3.33 -97.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.07 2.17 3.00 2.50 2.25 2.50 -37.08%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 29/06/15 31/03/15 15/12/14 25/09/14 27/06/14 31/03/14 23/12/13 -
Price 0.055 0.055 0.04 0.095 0.075 0.085 0.095 -
P/RPS 2.98 3.10 1.32 2.26 2.09 1.01 1.07 98.32%
P/EPS -12,086.91 -7.23 -11.18 -31.67 -12.50 -5.74 -28.50 5607.67%
EY -0.01 -13.83 -8.94 -3.16 -8.00 -17.41 -3.51 -98.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.31 1.33 3.17 2.50 2.13 2.38 -30.53%

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