[SCGM] QoQ Annualized Quarter Result on 30-Apr-2012 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- -2.76%
YoY- -12.18%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 99,046 96,876 102,180 82,111 80,165 80,498 85,892 9.91%
PBT 9,982 11,608 10,188 8,044 7,146 7,260 7,556 20.29%
Tax -1,833 -2,150 -1,440 -1,848 -774 -988 -876 63.23%
NP 8,149 9,458 8,748 6,196 6,372 6,272 6,680 14.10%
-
NP to SH 8,149 9,458 8,748 6,196 6,372 6,272 6,680 14.10%
-
Tax Rate 18.36% 18.52% 14.13% 22.97% 10.83% 13.61% 11.59% -
Total Cost 90,897 87,418 93,432 75,915 73,793 74,226 79,212 9.56%
-
Net Worth 64,071 62,701 62,726 63,399 59,661 60,375 58,841 5.81%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 64,071 62,701 62,726 63,399 59,661 60,375 58,841 5.81%
NOSH 79,999 80,016 80,109 79,948 80,050 79,999 79,904 0.07%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 8.23% 9.76% 8.56% 7.55% 7.95% 7.79% 7.78% -
ROE 12.72% 15.08% 13.95% 9.77% 10.68% 10.39% 11.35% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 123.81 121.07 127.55 102.71 100.14 100.62 107.49 9.83%
EPS 10.19 11.82 10.92 7.75 7.96 7.84 8.36 14.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8009 0.7836 0.783 0.793 0.7453 0.7547 0.7364 5.73%
Adjusted Per Share Value based on latest NOSH - 80,056
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 51.16 50.04 52.78 42.41 41.41 41.58 44.37 9.91%
EPS 4.21 4.89 4.52 3.20 3.29 3.24 3.45 14.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.331 0.3239 0.324 0.3275 0.3082 0.3119 0.3039 5.83%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.525 0.67 0.71 0.77 0.49 0.47 0.505 -
P/RPS 0.42 0.55 0.56 0.75 0.49 0.47 0.47 -7.19%
P/EPS 5.15 5.67 6.50 9.94 6.16 5.99 6.04 -10.03%
EY 19.40 17.64 15.38 10.06 16.24 16.68 16.55 11.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.86 0.91 0.97 0.66 0.62 0.69 -2.90%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 29/03/13 17/12/12 28/09/12 29/06/12 19/03/12 29/12/11 28/09/11 -
Price 0.58 0.50 0.69 0.74 0.83 0.50 0.48 -
P/RPS 0.47 0.41 0.54 0.72 0.83 0.50 0.45 2.92%
P/EPS 5.69 4.23 6.32 9.55 10.43 6.38 5.74 -0.57%
EY 17.56 23.64 15.83 10.47 9.59 15.68 17.42 0.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.64 0.88 0.93 1.11 0.66 0.65 7.02%

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