[SCGM] QoQ Annualized Quarter Result on 31-Jan-2010 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
19-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- -13.62%
YoY- 82.84%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 69,526 70,192 67,717 70,000 71,124 70,280 61,754 8.20%
PBT 7,366 6,684 8,195 8,384 9,608 10,840 6,422 9.54%
Tax -428 -428 -1,086 -770 -794 -504 -771 -32.38%
NP 6,938 6,256 7,109 7,613 8,814 10,336 5,651 14.61%
-
NP to SH 6,938 6,256 7,109 7,613 8,814 10,336 5,651 14.61%
-
Tax Rate 5.81% 6.40% 13.25% 9.18% 8.26% 4.65% 12.01% -
Total Cost 62,588 63,936 60,608 62,386 62,310 59,944 56,103 7.54%
-
Net Worth 56,702 54,708 53,713 52,325 51,012 53,103 49,122 10.01%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - 2,001 -
Div Payout % - - - - - - 35.41% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 56,702 54,708 53,713 52,325 51,012 53,103 49,122 10.01%
NOSH 79,930 79,795 79,966 79,971 79,981 79,999 80,042 -0.09%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 9.98% 8.91% 10.50% 10.88% 12.39% 14.71% 9.15% -
ROE 12.24% 11.44% 13.24% 14.55% 17.28% 19.46% 11.50% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 86.98 87.96 84.68 87.53 88.93 87.85 77.15 8.29%
EPS 8.68 7.84 8.89 9.52 11.02 12.92 7.06 14.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.7094 0.6856 0.6717 0.6543 0.6378 0.6638 0.6137 10.11%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 35.91 36.26 34.98 36.16 36.74 36.30 31.90 8.19%
EPS 3.58 3.23 3.67 3.93 4.55 5.34 2.92 14.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.03 -
NAPS 0.2929 0.2826 0.2774 0.2703 0.2635 0.2743 0.2537 10.02%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.53 0.51 0.51 0.52 0.56 0.56 0.53 -
P/RPS 0.61 0.58 0.60 0.59 0.63 0.64 0.69 -7.86%
P/EPS 6.11 6.51 5.74 5.46 5.08 4.33 7.51 -12.81%
EY 16.38 15.37 17.43 18.31 19.68 23.07 13.32 14.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.72 -
P/NAPS 0.75 0.74 0.76 0.79 0.88 0.84 0.86 -8.69%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 28/12/10 28/09/10 25/06/10 19/03/10 23/12/09 18/09/09 26/06/09 -
Price 0.50 0.56 0.53 0.51 0.50 0.57 0.60 -
P/RPS 0.57 0.64 0.63 0.58 0.56 0.65 0.78 -18.82%
P/EPS 5.76 7.14 5.96 5.36 4.54 4.41 8.50 -22.79%
EY 17.36 14.00 16.77 18.67 22.04 22.67 11.77 29.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
P/NAPS 0.70 0.82 0.79 0.78 0.78 0.86 0.98 -20.04%

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