[SCN] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -3370.0%
YoY- -57.49%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 25,143 23,532 20,598 17,620 27,250 24,522 20,902 13.06%
PBT -2,323 -3,405 -1,618 -4,164 -107 781 -854 94.50%
Tax -5 2 0 0 -22 -8 0 -
NP -2,328 -3,402 -1,618 -4,164 -129 773 -854 94.78%
-
NP to SH -2,629 -3,402 -1,618 -4,164 -120 773 -854 111.18%
-
Tax Rate - - - - - 1.02% - -
Total Cost 27,471 26,934 22,216 21,784 27,379 23,749 21,756 16.77%
-
Net Worth 141,561 136,930 141,575 145,739 95,999 154,666 149,450 -3.54%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 141,561 136,930 141,575 145,739 95,999 154,666 149,450 -3.54%
NOSH 2,022,307 1,956,153 2,022,500 2,081,999 1,200,000 1,933,332 2,135,000 -3.54%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -9.26% -14.46% -7.86% -23.63% -0.47% 3.15% -4.09% -
ROE -1.86% -2.48% -1.14% -2.86% -0.13% 0.50% -0.57% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.24 1.20 1.02 0.85 2.27 1.27 0.98 16.93%
EPS -0.13 -0.17 -0.08 -0.20 -0.01 0.04 -0.04 118.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.07 0.08 0.08 0.07 0.00%
Adjusted Per Share Value based on latest NOSH - 2,081,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.57 11.77 10.30 8.81 13.63 12.26 10.45 13.06%
EPS -1.31 -1.70 -0.81 -2.08 -0.06 0.39 -0.43 109.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7078 0.6847 0.7079 0.7287 0.48 0.7733 0.7473 -3.54%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.13 0.115 0.12 0.15 0.16 0.15 0.11 -
P/RPS 10.46 9.56 11.78 17.72 7.05 11.83 11.24 -4.66%
P/EPS -100.00 -66.11 -150.00 -75.00 -1,600.00 375.00 -275.00 -48.95%
EY -1.00 -1.51 -0.67 -1.33 -0.06 0.27 -0.36 97.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.64 1.71 2.14 2.00 1.88 1.57 11.92%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 02/12/13 23/08/13 28/05/13 28/02/13 23/11/12 30/08/12 -
Price 0.14 0.125 0.12 0.125 0.14 0.14 0.14 -
P/RPS 11.26 10.39 11.78 14.77 6.17 11.04 14.30 -14.69%
P/EPS -107.69 -71.86 -150.00 -62.50 -1,400.00 350.00 -350.00 -54.32%
EY -0.93 -1.39 -0.67 -1.60 -0.07 0.29 -0.29 117.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.79 1.71 1.79 1.75 1.75 2.00 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