[SCBUILD] QoQ Annualized Quarter Result on 31-Oct-2016 [#3]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
22-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- 116.67%
YoY- 114.02%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 23,676 35,464 45,173 45,604 37,506 8,424 17,786 21.03%
PBT -1,744 68 -407 712 268 -1,040 -2,885 -28.52%
Tax -150 -300 -595 -452 -148 0 50 -
NP -1,894 -232 -1,002 260 120 -1,040 -2,835 -23.59%
-
NP to SH -1,894 -232 -1,002 260 120 -1,040 -3,974 -39.01%
-
Tax Rate - 441.18% - 63.48% 55.22% - - -
Total Cost 25,570 35,696 46,175 45,344 37,386 9,464 20,621 15.43%
-
Net Worth 30,907 32,521 32,521 33,400 25,200 31,199 29,407 3.37%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 30,907 32,521 32,521 33,400 25,200 31,199 29,407 3.37%
NOSH 883,077 878,965 878,965 878,964 600,000 866,666 794,800 7.28%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin -8.00% -0.65% -2.22% 0.57% 0.32% -12.35% -15.94% -
ROE -6.13% -0.71% -3.08% 0.78% 0.48% -3.33% -13.51% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 2.68 4.03 5.14 5.19 6.25 0.97 2.24 12.71%
EPS -0.22 -0.04 -0.11 0.03 0.02 -0.12 -0.50 -42.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.035 0.037 0.037 0.038 0.042 0.036 0.037 -3.64%
Adjusted Per Share Value based on latest NOSH - 878,964
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 0.58 0.87 1.10 1.11 0.92 0.21 0.43 22.10%
EPS -0.05 -0.01 -0.02 0.01 0.00 -0.03 -0.10 -37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0076 0.0079 0.0079 0.0082 0.0062 0.0076 0.0072 3.67%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.03 0.04 0.035 0.035 0.045 0.04 0.04 -
P/RPS 1.12 0.99 0.68 0.67 0.72 4.12 1.79 -26.86%
P/EPS -13.99 -151.55 -30.70 118.32 225.00 -33.33 -8.00 45.19%
EY -7.15 -0.66 -3.26 0.85 0.44 -3.00 -12.50 -31.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.08 0.95 0.92 1.07 1.11 1.08 -14.10%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 21/09/17 16/06/17 31/03/17 22/12/16 23/09/16 30/06/16 30/03/16 -
Price 0.03 0.04 0.04 0.04 0.045 0.045 0.045 -
P/RPS 1.12 0.99 0.78 0.77 0.72 4.63 2.01 -32.30%
P/EPS -13.99 -151.55 -35.09 135.23 225.00 -37.50 -9.00 34.22%
EY -7.15 -0.66 -2.85 0.74 0.44 -2.67 -11.11 -25.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.08 1.08 1.05 1.07 1.25 1.22 -20.81%

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