[SCN] QoQ Annualized Quarter Result on 31-Oct-2015

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Oct-2015
Profit Trend
QoQ- 34.57%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 8,297 10,156 8,678 19,518 28,273 16,896 17,085 -51.34%
PBT -722 1,876 -498 -13,852 -21,157 -13,726 -1,100 -34.28%
Tax 0 0 0 433 649 433 577 -
NP -722 1,876 -498 -13,419 -20,508 -13,293 -522 38.19%
-
NP to SH -722 1,876 -498 -13,419 -20,508 -13,293 -522 38.19%
-
Tax Rate - 0.00% - - - - - -
Total Cost 9,019 8,280 9,176 32,937 48,781 30,189 17,607 -48.68%
-
Net Worth -640,362 0 -632,875 -5,848 -620,363 -5,841 65,599 -
Dividend
31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth -640,362 0 -632,875 -5,848 -620,363 -5,841 65,599 -
NOSH 200,740 203,913 207,500 200,283 199,473 200,051 2,186,666 -90.75%
Ratio Analysis
31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -8.71% 18.47% -5.74% -68.75% -72.53% -78.68% -3.06% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.80% -
Per Share
31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.13 4.98 4.18 9.75 14.17 8.45 0.78 427.08%
EPS -0.36 0.92 -0.24 -6.70 -10.25 -6.64 -0.25 43.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.19 0.00 -3.05 -0.0292 -3.11 -0.0292 0.03 -
Adjusted Per Share Value based on latest NOSH - 193,846
31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.15 5.08 4.34 9.76 14.14 8.45 8.54 -51.30%
EPS -0.36 0.94 -0.25 -6.71 -10.25 -6.65 -0.26 38.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.2018 0.00 -3.1644 -0.0292 -3.1018 -0.0292 0.328 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 30/06/15 31/03/15 CAGR
Date 31/03/16 29/01/16 31/12/15 30/10/15 30/09/15 30/06/15 31/03/15 -
Price 0.045 0.045 0.05 0.05 0.055 0.11 0.125 -
P/RPS 1.09 0.90 1.20 0.51 0.39 1.30 16.00 -93.13%
P/EPS -12.50 4.89 -20.83 -0.75 -0.53 -1.66 -522.96 -97.58%
EY -8.00 20.44 -4.80 -134.00 -186.93 -60.41 -0.19 4067.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
Price Multiplier on Announcement Date
31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 30/06/15 31/03/15 CAGR
Date 31/05/16 - 29/02/16 - 30/11/15 28/08/15 29/05/15 -
Price 0.01 0.00 0.04 0.00 0.05 0.045 0.035 -
P/RPS 0.24 0.00 0.96 0.00 0.35 0.53 4.48 -94.59%
P/EPS -2.78 0.00 -16.67 0.00 -0.49 -0.68 -146.43 -98.08%
EY -36.00 0.00 -6.00 0.00 -205.62 -147.66 -0.68 5137.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 1.17 -

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