[SCGM] QoQ Annualized Quarter Result on 31-Jan-2008 [#3]

Announcement Date
25-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 70,440 74,488 23,668 11,929 0 0 0 -
PBT 7,750 9,228 3,476 1,565 0 0 0 -
Tax -1,092 -1,092 -598 -233 0 0 0 -
NP 6,658 8,136 2,878 1,332 0 0 0 -
-
NP to SH 6,658 8,136 2,878 1,332 0 0 0 -
-
Tax Rate 14.09% 11.83% 17.20% 14.89% - - - -
Total Cost 63,782 66,352 20,790 10,597 0 0 0 -
-
Net Worth 48,686 47,526 15,551 6,317 0 0 0 -
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - 669 - - - - -
Div Payout % - - 23.26% - - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 48,686 47,526 15,551 6,317 0 0 0 -
NOSH 80,024 80,078 26,772 10,811 0 0 0 -
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 9.45% 10.92% 12.16% 11.17% 0.00% 0.00% 0.00% -
ROE 13.68% 17.12% 18.51% 21.09% 0.00% 0.00% 0.00% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 88.02 93.02 88.41 110.34 0.00 0.00 0.00 -
EPS 8.32 10.16 10.75 12.32 0.00 0.00 0.00 -
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.6084 0.5935 0.5809 0.5843 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 10,811
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 36.38 38.48 12.23 6.16 0.00 0.00 0.00 -
EPS 3.44 4.20 1.49 0.69 0.00 0.00 0.00 -
DPS 0.00 0.00 0.35 0.00 0.00 0.00 0.00 -
NAPS 0.2515 0.2455 0.0803 0.0326 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 - - - - -
Price 0.55 0.44 0.56 0.00 0.00 0.00 0.00 -
P/RPS 0.62 0.47 0.63 0.00 0.00 0.00 0.00 -
P/EPS 6.61 4.33 5.21 0.00 0.00 0.00 0.00 -
EY 15.13 23.09 19.20 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 4.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.74 0.96 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 10/12/08 22/09/08 25/06/08 25/03/08 - - - -
Price 0.79 0.62 0.52 0.52 0.00 0.00 0.00 -
P/RPS 0.90 0.67 0.59 0.47 0.00 0.00 0.00 -
P/EPS 9.50 6.10 4.84 4.22 0.00 0.00 0.00 -
EY 10.53 16.39 20.67 23.69 0.00 0.00 0.00 -
DY 0.00 0.00 4.81 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.04 0.90 0.89 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