[SCBUILD] QoQ Annualized Quarter Result on 31-Jul-2016 [#2]

Announcement Date
23-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jul-2016 [#2]
Profit Trend
QoQ- 111.54%
YoY- 239.53%
View:
Show?
Annualized Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 35,464 45,173 45,604 37,506 8,424 17,786 19,028 51.50%
PBT 68 -407 712 268 -1,040 -2,885 -1,057 -
Tax -300 -595 -452 -148 0 50 0 -
NP -232 -1,002 260 120 -1,040 -2,835 -1,057 -63.64%
-
NP to SH -232 -1,002 260 120 -1,040 -3,974 -1,854 -75.01%
-
Tax Rate 441.18% - 63.48% 55.22% - - - -
Total Cost 35,696 46,175 45,344 37,386 9,464 20,621 20,085 46.77%
-
Net Worth 32,521 32,521 33,400 25,200 31,199 29,407 32,729 -0.42%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 32,521 32,521 33,400 25,200 31,199 29,407 32,729 -0.42%
NOSH 878,965 878,965 878,964 600,000 866,666 794,800 818,234 4.89%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin -0.65% -2.22% 0.57% 0.32% -12.35% -15.94% -5.56% -
ROE -0.71% -3.08% 0.78% 0.48% -3.33% -13.51% -5.67% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 4.03 5.14 5.19 6.25 0.97 2.24 2.33 44.13%
EPS -0.04 -0.11 0.03 0.02 -0.12 -0.50 -0.23 -68.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.037 0.038 0.042 0.036 0.037 0.04 -5.06%
Adjusted Per Share Value based on latest NOSH - 800,000
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 3.30 4.21 4.25 3.49 0.78 1.66 1.77 51.53%
EPS -0.02 -0.09 0.02 0.01 -0.10 -0.37 -0.17 -76.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0303 0.0303 0.0311 0.0235 0.029 0.0274 0.0305 -0.43%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.04 0.035 0.035 0.045 0.04 0.04 0.05 -
P/RPS 0.99 0.68 0.67 0.72 4.12 1.79 2.15 -40.39%
P/EPS -151.55 -30.70 118.32 225.00 -33.33 -8.00 -22.06 261.80%
EY -0.66 -3.26 0.85 0.44 -3.00 -12.50 -4.53 -72.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.95 0.92 1.07 1.11 1.08 1.25 -9.29%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 16/06/17 31/03/17 22/12/16 23/09/16 30/06/16 30/03/16 17/12/15 -
Price 0.04 0.04 0.04 0.045 0.045 0.045 0.045 -
P/RPS 0.99 0.78 0.77 0.72 4.63 2.01 1.94 -36.16%
P/EPS -151.55 -35.09 135.23 225.00 -37.50 -9.00 -19.85 288.21%
EY -0.66 -2.85 0.74 0.44 -2.67 -11.11 -5.04 -74.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.08 1.05 1.07 1.25 1.22 1.13 -2.97%

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