[SCBUILD] QoQ Annualized Quarter Result on 31-Oct-2006 [#3]

Announcement Date
27-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 18.83%
YoY- 47.67%
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 9,188 8,744 18,516 19,061 16,004 16,672 14,033 -24.65%
PBT -6,660 -4,608 1,676 4,204 3,478 4,464 4,491 -
Tax -14 -24 -310 -358 -242 -452 -481 -90.59%
NP -6,674 -4,632 1,366 3,845 3,236 4,012 4,010 -
-
NP to SH -6,648 -4,584 1,366 3,845 3,236 4,012 4,010 -
-
Tax Rate - - 18.50% 8.52% 6.96% 10.13% 10.71% -
Total Cost 15,862 13,376 17,150 15,216 12,768 12,660 10,023 35.91%
-
Net Worth 17,531 19,705 20,796 22,399 21,061 20,621 853 654.47%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 17,531 19,705 20,796 22,399 21,061 20,621 853 654.47%
NOSH 140,253 139,756 139,387 139,999 139,482 70,139 3,048 1193.13%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin -72.64% -52.97% 7.38% 20.17% 20.22% 24.06% 28.58% -
ROE -37.92% -23.26% 6.57% 17.17% 15.36% 19.46% 469.75% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 6.55 6.26 13.28 13.62 11.47 23.77 460.29 -94.17%
EPS -4.74 -3.28 0.98 2.75 2.32 5.72 131.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.125 0.141 0.1492 0.16 0.151 0.294 0.28 -41.67%
Adjusted Per Share Value based on latest NOSH - 140,666
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 0.30 0.29 0.61 0.62 0.52 0.55 0.46 -24.85%
EPS -0.22 -0.15 0.04 0.13 0.11 0.13 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0057 0.0065 0.0068 0.0073 0.0069 0.0068 0.0003 615.88%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 0.16 0.19 0.25 0.28 0.35 0.99 1.03 -
P/RPS 2.44 3.04 1.88 2.06 3.05 4.16 0.22 399.52%
P/EPS -3.38 -5.79 25.51 10.19 15.09 17.31 0.78 -
EY -29.63 -17.26 3.92 9.81 6.63 5.78 127.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.35 1.68 1.75 2.32 3.37 3.68 -50.63%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 27/09/07 28/06/07 06/04/07 27/12/06 04/10/06 29/06/06 27/03/06 -
Price 0.12 0.16 0.23 0.23 0.31 0.38 0.90 -
P/RPS 1.83 2.56 1.73 1.69 2.70 1.60 0.20 339.24%
P/EPS -2.53 -4.88 23.47 8.37 13.36 6.64 0.68 -
EY -39.50 -20.50 4.26 11.94 7.48 15.05 146.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.13 1.54 1.44 2.05 1.29 3.21 -55.37%

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