[SCBUILD] QoQ Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
29-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 47.75%
YoY- 25.54%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 12,898 19,396 10,707 10,084 7,260 4,204 8,503 32.11%
PBT 170 228 -2,374 -2,730 -4,136 -4,332 -1,669 -
Tax 0 0 22 29 -1,034 0 13 -
NP 170 228 -2,352 -2,701 -5,170 -4,332 -1,656 -
-
NP to SH 170 228 -2,352 -2,701 -5,170 -4,332 -1,656 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 12,728 19,168 13,059 12,785 12,430 8,536 10,159 16.26%
-
Net Worth 4,298 4,346 4,286 4,555 4,052 5,415 6,489 -24.07%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 4,298 4,346 4,286 4,555 4,052 5,415 6,489 -24.07%
NOSH 140,000 142,500 139,638 139,724 139,729 140,649 140,458 -0.21%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 1.32% 1.18% -21.97% -26.79% -71.21% -103.04% -19.48% -
ROE 3.96% 5.25% -54.86% -59.30% -127.59% -80.00% -25.52% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 9.21 13.61 7.67 7.22 5.20 2.99 6.05 32.43%
EPS 0.12 0.16 -1.68 -1.93 -3.70 -3.08 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0307 0.0305 0.0307 0.0326 0.029 0.0385 0.0462 -23.90%
Adjusted Per Share Value based on latest NOSH - 139,749
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 0.42 0.64 0.35 0.33 0.24 0.14 0.28 31.13%
EPS 0.01 0.01 -0.08 -0.09 -0.17 -0.14 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0014 0.0014 0.0014 0.0015 0.0013 0.0018 0.0021 -23.74%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.14 0.07 0.07 0.05 0.05 0.05 0.05 -
P/RPS 1.52 0.51 0.91 0.69 0.96 1.67 0.83 49.85%
P/EPS 115.29 43.75 -4.16 -2.59 -1.35 -1.62 -4.24 -
EY 0.87 2.29 -24.06 -38.67 -74.00 -61.60 -23.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.56 2.30 2.28 1.53 1.72 1.30 1.08 161.92%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 24/06/11 31/03/11 29/12/10 29/09/10 30/06/10 01/04/10 -
Price 0.16 0.12 0.06 0.04 0.05 0.05 0.05 -
P/RPS 1.74 0.88 0.78 0.55 0.96 1.67 0.83 64.02%
P/EPS 131.76 75.00 -3.56 -2.07 -1.35 -1.62 -4.24 -
EY 0.76 1.33 -28.07 -48.33 -74.00 -61.60 -23.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.21 3.93 1.95 1.23 1.72 1.30 1.08 186.32%

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