[SCN] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 4587.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 15,976 20,956 25,981 28,022 23,824 38,107 37,989 -43.83%
PBT -4,300 -14,366 1,552 6,642 -148 10,565 8,838 -
Tax 0 -164 0 0 0 186 218 -
NP -4,300 -14,530 1,552 6,642 -148 10,751 9,057 -
-
NP to SH -4,300 -14,530 1,552 6,642 -148 10,751 9,057 -
-
Tax Rate - - 0.00% 0.00% - -1.76% -2.47% -
Total Cost 20,276 35,486 24,429 21,380 23,972 27,356 28,932 -21.08%
-
Net Worth 41,805 39,965 54,186 60,018 51,800 43,065 27,227 33.05%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 2,497 3,344 5,001 - - - -
Div Payout % - 0.00% 215.52% 75.30% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 41,805 39,965 54,186 60,018 51,800 43,065 27,227 33.05%
NOSH 199,074 199,827 200,689 200,060 185,000 153,805 138,916 27.08%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -26.92% -69.34% 5.97% 23.70% -0.62% 28.21% 23.84% -
ROE -10.29% -36.36% 2.86% 11.07% -0.29% 24.96% 33.27% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 8.03 10.49 12.95 14.01 12.88 24.78 27.35 -55.79%
EPS -2.16 -7.27 0.77 3.32 -0.08 6.99 6.52 -
DPS 0.00 1.25 1.67 2.50 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.27 0.30 0.28 0.28 0.196 4.70%
Adjusted Per Share Value based on latest NOSH - 199,880
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 7.99 10.48 12.99 14.01 11.91 19.05 18.99 -43.82%
EPS -2.15 -7.27 0.78 3.32 -0.07 5.38 4.53 -
DPS 0.00 1.25 1.67 2.50 0.00 0.00 0.00 -
NAPS 0.209 0.1998 0.2709 0.3001 0.259 0.2153 0.1361 33.06%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 - -
Price 0.24 0.30 0.56 0.90 1.63 1.75 0.00 -
P/RPS 2.99 2.86 4.33 6.43 12.66 7.06 0.00 -
P/EPS -11.11 -4.13 72.41 27.11 -2,037.50 25.04 0.00 -
EY -9.00 -24.24 1.38 3.69 -0.05 3.99 0.00 -
DY 0.00 4.17 2.98 2.78 0.00 0.00 0.00 -
P/NAPS 1.14 1.50 2.07 3.00 5.82 6.25 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 29/02/08 22/11/07 22/08/07 28/05/07 27/02/07 27/11/06 -
Price 0.27 0.17 0.39 0.85 1.10 1.87 1.57 -
P/RPS 3.36 1.62 3.01 6.07 8.54 7.55 5.74 -30.00%
P/EPS -12.50 -2.34 50.43 25.60 -1,375.00 26.75 24.08 -
EY -8.00 -42.77 1.98 3.91 -0.07 3.74 4.15 -
DY 0.00 7.35 4.27 2.94 0.00 0.00 0.00 -
P/NAPS 1.29 0.85 1.44 2.83 3.93 6.68 8.01 -70.36%

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