[SCGM] QoQ Annualized Quarter Result on 31-Jan-2013 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -13.84%
YoY- 27.89%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 103,540 102,976 96,894 99,046 96,876 102,180 82,111 16.66%
PBT 14,114 13,536 10,604 9,982 11,608 10,188 8,044 45.32%
Tax -2,640 -1,028 -2,651 -1,833 -2,150 -1,440 -1,848 26.76%
NP 11,474 12,508 7,953 8,149 9,458 8,748 6,196 50.63%
-
NP to SH 11,474 12,508 7,953 8,149 9,458 8,748 6,196 50.63%
-
Tax Rate 18.70% 7.59% 25.00% 18.36% 18.52% 14.13% 22.97% -
Total Cost 92,066 90,468 88,941 90,897 87,418 93,432 75,915 13.68%
-
Net Worth 69,316 69,001 66,016 64,071 62,701 62,726 63,399 6.11%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 69,316 69,001 66,016 64,071 62,701 62,726 63,399 6.11%
NOSH 80,013 79,974 80,010 79,999 80,016 80,109 79,948 0.05%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 11.08% 12.15% 8.21% 8.23% 9.76% 8.56% 7.55% -
ROE 16.55% 18.13% 12.05% 12.72% 15.08% 13.95% 9.77% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 129.40 128.76 121.10 123.81 121.07 127.55 102.71 16.59%
EPS 14.34 15.64 9.94 10.19 11.82 10.92 7.75 50.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8663 0.8628 0.8251 0.8009 0.7836 0.783 0.793 6.05%
Adjusted Per Share Value based on latest NOSH - 79,942
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 53.48 53.19 50.05 51.16 50.04 52.78 42.41 16.67%
EPS 5.93 6.46 4.11 4.21 4.89 4.52 3.20 50.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.358 0.3564 0.341 0.331 0.3239 0.324 0.3275 6.09%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.875 0.955 0.55 0.525 0.67 0.71 0.77 -
P/RPS 0.68 0.74 0.45 0.42 0.55 0.56 0.75 -6.30%
P/EPS 6.10 6.11 5.53 5.15 5.67 6.50 9.94 -27.72%
EY 16.39 16.38 18.07 19.40 17.64 15.38 10.06 38.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.11 0.67 0.66 0.86 0.91 0.97 2.72%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 30/12/13 26/09/13 28/06/13 29/03/13 17/12/12 28/09/12 29/06/12 -
Price 0.95 0.99 1.10 0.58 0.50 0.69 0.74 -
P/RPS 0.73 0.77 0.91 0.47 0.41 0.54 0.72 0.92%
P/EPS 6.62 6.33 11.07 5.69 4.23 6.32 9.55 -21.62%
EY 15.09 15.80 9.04 17.56 23.64 15.83 10.47 27.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.15 1.33 0.72 0.64 0.88 0.93 11.80%

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