[SCGM] QoQ Annualized Quarter Result on 31-Jul-2011 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- -5.32%
YoY- 6.78%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 82,111 80,165 80,498 85,892 75,070 72,748 69,526 11.74%
PBT 8,044 7,146 7,260 7,556 7,256 7,740 7,366 6.05%
Tax -1,848 -774 -988 -876 -201 -774 -428 165.39%
NP 6,196 6,372 6,272 6,680 7,055 6,965 6,938 -7.26%
-
NP to SH 6,196 6,372 6,272 6,680 7,055 6,965 6,938 -7.26%
-
Tax Rate 22.97% 10.83% 13.61% 11.59% 2.77% 10.00% 5.81% -
Total Cost 75,915 73,793 74,226 79,212 68,015 65,782 62,588 13.74%
-
Net Worth 63,399 59,661 60,375 58,841 57,927 56,095 56,702 7.73%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 63,399 59,661 60,375 58,841 57,927 56,095 56,702 7.73%
NOSH 79,948 80,050 79,999 79,904 79,988 79,999 79,930 0.01%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 7.55% 7.95% 7.79% 7.78% 9.40% 9.57% 9.98% -
ROE 9.77% 10.68% 10.39% 11.35% 12.18% 12.42% 12.24% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 102.71 100.14 100.62 107.49 93.85 90.94 86.98 11.73%
EPS 7.75 7.96 7.84 8.36 8.82 8.71 8.68 -7.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.793 0.7453 0.7547 0.7364 0.7242 0.7012 0.7094 7.71%
Adjusted Per Share Value based on latest NOSH - 79,904
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 42.41 41.41 41.58 44.37 38.78 37.58 35.91 11.74%
EPS 3.20 3.29 3.24 3.45 3.64 3.60 3.58 -7.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3275 0.3082 0.3119 0.3039 0.2992 0.2898 0.2929 7.73%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.77 0.49 0.47 0.505 0.50 0.49 0.53 -
P/RPS 0.75 0.49 0.47 0.47 0.53 0.54 0.61 14.78%
P/EPS 9.94 6.16 5.99 6.04 5.67 5.63 6.11 38.36%
EY 10.06 16.24 16.68 16.55 17.64 17.77 16.38 -27.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.66 0.62 0.69 0.69 0.70 0.75 18.72%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 29/06/12 19/03/12 29/12/11 28/09/11 28/06/11 29/03/11 28/12/10 -
Price 0.74 0.83 0.50 0.48 0.51 0.63 0.50 -
P/RPS 0.72 0.83 0.50 0.45 0.54 0.69 0.57 16.86%
P/EPS 9.55 10.43 6.38 5.74 5.78 7.24 5.76 40.12%
EY 10.47 9.59 15.68 17.42 17.29 13.82 17.36 -28.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.11 0.66 0.65 0.70 0.90 0.70 20.87%

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