[SCGM] QoQ Annualized Quarter Result on 30-Apr-2011 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 1.29%
YoY- -0.76%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 80,165 80,498 85,892 75,070 72,748 69,526 70,192 9.23%
PBT 7,146 7,260 7,556 7,256 7,740 7,366 6,684 4.54%
Tax -774 -988 -876 -201 -774 -428 -428 48.27%
NP 6,372 6,272 6,680 7,055 6,965 6,938 6,256 1.22%
-
NP to SH 6,372 6,272 6,680 7,055 6,965 6,938 6,256 1.22%
-
Tax Rate 10.83% 13.61% 11.59% 2.77% 10.00% 5.81% 6.40% -
Total Cost 73,793 74,226 79,212 68,015 65,782 62,588 63,936 10.00%
-
Net Worth 59,661 60,375 58,841 57,927 56,095 56,702 54,708 5.93%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 59,661 60,375 58,841 57,927 56,095 56,702 54,708 5.93%
NOSH 80,050 79,999 79,904 79,988 79,999 79,930 79,795 0.21%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 7.95% 7.79% 7.78% 9.40% 9.57% 9.98% 8.91% -
ROE 10.68% 10.39% 11.35% 12.18% 12.42% 12.24% 11.44% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 100.14 100.62 107.49 93.85 90.94 86.98 87.96 9.00%
EPS 7.96 7.84 8.36 8.82 8.71 8.68 7.84 1.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7453 0.7547 0.7364 0.7242 0.7012 0.7094 0.6856 5.70%
Adjusted Per Share Value based on latest NOSH - 79,912
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 41.41 41.58 44.37 38.78 37.58 35.91 36.26 9.23%
EPS 3.29 3.24 3.45 3.64 3.60 3.58 3.23 1.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3082 0.3119 0.3039 0.2992 0.2898 0.2929 0.2826 5.93%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.49 0.47 0.505 0.50 0.49 0.53 0.51 -
P/RPS 0.49 0.47 0.47 0.53 0.54 0.61 0.58 -10.60%
P/EPS 6.16 5.99 6.04 5.67 5.63 6.11 6.51 -3.60%
EY 16.24 16.68 16.55 17.64 17.77 16.38 15.37 3.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.69 0.69 0.70 0.75 0.74 -7.32%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 19/03/12 29/12/11 28/09/11 28/06/11 29/03/11 28/12/10 28/09/10 -
Price 0.83 0.50 0.48 0.51 0.63 0.50 0.56 -
P/RPS 0.83 0.50 0.45 0.54 0.69 0.57 0.64 18.86%
P/EPS 10.43 6.38 5.74 5.78 7.24 5.76 7.14 28.65%
EY 9.59 15.68 17.42 17.29 13.82 17.36 14.00 -22.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.66 0.65 0.70 0.90 0.70 0.82 22.30%

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