[SCN] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -40.48%
YoY- 184.66%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 18,204 23,915 20,725 21,028 23,248 26,620 19,810 -5.47%
PBT -2,644 -6,041 1,448 3,014 5,064 124 -1,449 49.26%
Tax 0 0 0 0 0 -222 0 -
NP -2,644 -6,041 1,448 3,014 5,064 -98 -1,449 49.26%
-
NP to SH -2,644 -6,041 1,448 3,014 5,064 -98 -1,449 49.26%
-
Tax Rate - - 0.00% 0.00% 0.00% 179.03% - -
Total Cost 20,848 29,956 19,277 18,014 18,184 26,718 21,259 -1.29%
-
Net Worth 154,233 1,711,616 22,122 24,111 22,104 21,559 20,129 288.17%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 154,233 1,711,616 22,122 24,111 22,104 21,559 20,129 288.17%
NOSH 2,203,333 2,013,666 201,111 200,933 200,952 195,999 201,296 392.26%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -14.52% -25.26% 6.99% 14.33% 21.78% -0.37% -7.32% -
ROE -1.71% -0.35% 6.55% 12.50% 22.91% -0.45% -7.20% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.83 1.19 10.31 10.47 11.57 13.58 9.84 -80.73%
EPS -0.12 -0.30 0.72 1.50 2.52 -0.05 -0.72 -69.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.85 0.11 0.12 0.11 0.11 0.10 -21.14%
Adjusted Per Share Value based on latest NOSH - 195,714
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 9.10 11.96 10.36 10.51 11.62 13.31 9.91 -5.52%
EPS -1.32 -3.02 0.72 1.51 2.53 -0.05 -0.72 49.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7712 8.5581 0.1106 0.1206 0.1105 0.1078 0.1006 288.30%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.11 0.12 0.09 0.07 0.06 0.08 0.09 -
P/RPS 13.31 10.10 0.87 0.67 0.52 0.59 0.91 497.10%
P/EPS -91.67 -40.00 12.50 4.67 2.38 -160.00 -12.50 277.00%
EY -1.09 -2.50 8.00 21.43 42.00 -0.63 -8.00 -73.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.14 0.82 0.58 0.55 0.73 0.90 44.86%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 17/11/11 26/08/11 19/05/11 24/02/11 29/11/10 -
Price 0.09 0.12 0.14 0.06 0.06 0.075 0.08 -
P/RPS 10.89 10.10 1.36 0.57 0.52 0.55 0.81 464.51%
P/EPS -75.00 -40.00 19.44 4.00 2.38 -150.00 -11.11 256.77%
EY -1.33 -2.50 5.14 25.00 42.00 -0.67 -9.00 -72.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.14 1.27 0.50 0.55 0.68 0.80 37.46%

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