[SCN] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 28,022 23,824 38,107 37,989 0 0 25,980 5.18%
PBT 6,642 -148 10,565 8,838 0 0 8,676 -16.35%
Tax 0 0 186 218 0 0 205 -
NP 6,642 -148 10,751 9,057 0 0 8,881 -17.65%
-
NP to SH 6,642 -148 10,751 9,057 0 0 8,883 -17.66%
-
Tax Rate 0.00% - -1.76% -2.47% - - -2.36% -
Total Cost 21,380 23,972 27,356 28,932 0 0 17,099 16.10%
-
Net Worth 60,018 51,800 43,065 27,227 0 0 611,911 -78.82%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,001 - - - - - 1,594 114.76%
Div Payout % 75.30% - - - - - 17.95% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 60,018 51,800 43,065 27,227 0 0 611,911 -78.82%
NOSH 200,060 185,000 153,805 138,916 128,552 128,552 128,552 34.40%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 23.70% -0.62% 28.21% 23.84% 0.00% 0.00% 34.18% -
ROE 11.07% -0.29% 24.96% 33.27% 0.00% 0.00% 1.45% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.01 12.88 24.78 27.35 0.00 0.00 20.21 -21.72%
EPS 3.32 -0.08 6.99 6.52 0.00 0.00 6.91 -38.73%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 1.24 59.79%
NAPS 0.30 0.28 0.28 0.196 0.00 0.00 4.76 -84.24%
Adjusted Per Share Value based on latest NOSH - 138,736
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.01 11.91 19.05 18.99 0.00 0.00 12.99 5.18%
EPS 3.32 -0.07 5.38 4.53 0.00 0.00 4.44 -17.66%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.80 114.19%
NAPS 0.3001 0.259 0.2153 0.1361 0.00 0.00 3.0596 -78.82%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 - - - - -
Price 0.90 1.63 1.75 0.00 0.00 0.00 0.00 -
P/RPS 6.43 12.66 7.06 0.00 0.00 0.00 0.00 -
P/EPS 27.11 -2,037.50 25.04 0.00 0.00 0.00 0.00 -
EY 3.69 -0.05 3.99 0.00 0.00 0.00 0.00 -
DY 2.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 5.82 6.25 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 28/05/07 27/02/07 27/11/06 - - - -
Price 0.85 1.10 1.87 1.57 0.00 0.00 0.00 -
P/RPS 6.07 8.54 7.55 5.74 0.00 0.00 0.00 -
P/EPS 25.60 -1,375.00 26.75 24.08 0.00 0.00 0.00 -
EY 3.91 -0.07 3.74 4.15 0.00 0.00 0.00 -
DY 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 3.93 6.68 8.01 0.00 0.00 0.00 -

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