[SCGM] QoQ Annualized Quarter Result on 31-Oct-2008 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
10-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- -18.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 70,280 61,754 63,784 70,440 74,488 23,668 11,929 226.55%
PBT 10,840 6,422 4,892 7,750 9,228 3,476 1,565 263.79%
Tax -504 -771 -728 -1,092 -1,092 -598 -233 67.33%
NP 10,336 5,651 4,164 6,658 8,136 2,878 1,332 292.44%
-
NP to SH 10,336 5,651 4,164 6,658 8,136 2,878 1,332 292.44%
-
Tax Rate 4.65% 12.01% 14.88% 14.09% 11.83% 17.20% 14.89% -
Total Cost 59,944 56,103 59,620 63,782 66,352 20,790 10,597 217.80%
-
Net Worth 53,103 49,122 47,109 48,686 47,526 15,551 6,317 313.97%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - 2,001 - - - 669 - -
Div Payout % - 35.41% - - - 23.26% - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 53,103 49,122 47,109 48,686 47,526 15,551 6,317 313.97%
NOSH 79,999 80,042 80,076 80,024 80,078 26,772 10,811 280.19%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 14.71% 9.15% 6.53% 9.45% 10.92% 12.16% 11.17% -
ROE 19.46% 11.50% 8.84% 13.68% 17.12% 18.51% 21.09% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 87.85 77.15 79.65 88.02 93.02 88.41 110.34 -14.10%
EPS 12.92 7.06 5.20 8.32 10.16 10.75 12.32 3.22%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.6638 0.6137 0.5883 0.6084 0.5935 0.5809 0.5843 8.88%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 36.30 31.90 32.95 36.38 38.48 12.23 6.16 226.60%
EPS 5.34 2.92 2.15 3.44 4.20 1.49 0.69 291.74%
DPS 0.00 1.03 0.00 0.00 0.00 0.35 0.00 -
NAPS 0.2743 0.2537 0.2433 0.2515 0.2455 0.0803 0.0326 314.22%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 - -
Price 0.56 0.53 0.57 0.55 0.44 0.56 0.00 -
P/RPS 0.64 0.69 0.72 0.62 0.47 0.63 0.00 -
P/EPS 4.33 7.51 10.96 6.61 4.33 5.21 0.00 -
EY 23.07 13.32 9.12 15.13 23.09 19.20 0.00 -
DY 0.00 4.72 0.00 0.00 0.00 4.46 0.00 -
P/NAPS 0.84 0.86 0.97 0.90 0.74 0.96 0.00 -
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 18/09/09 26/06/09 26/03/09 10/12/08 22/09/08 25/06/08 25/03/08 -
Price 0.57 0.60 0.58 0.79 0.62 0.52 0.52 -
P/RPS 0.65 0.78 0.73 0.90 0.67 0.59 0.47 24.15%
P/EPS 4.41 8.50 11.15 9.50 6.10 4.84 4.22 2.98%
EY 22.67 11.77 8.97 10.53 16.39 20.67 23.69 -2.89%
DY 0.00 4.17 0.00 0.00 0.00 4.81 0.00 -
P/NAPS 0.86 0.98 0.99 1.30 1.04 0.90 0.89 -2.26%

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