[SCGM] QoQ Annualized Quarter Result on 31-Oct-2013 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
30-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- -8.27%
YoY- 21.32%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 109,104 100,300 102,020 103,540 102,976 96,894 99,046 6.67%
PBT 18,372 15,006 15,080 14,114 13,536 10,604 9,982 50.35%
Tax -4,200 -3,516 -3,058 -2,640 -1,028 -2,651 -1,833 74.06%
NP 14,172 11,490 12,021 11,474 12,508 7,953 8,149 44.76%
-
NP to SH 14,172 11,490 12,021 11,474 12,508 7,953 8,149 44.76%
-
Tax Rate 22.86% 23.43% 20.28% 18.70% 7.59% 25.00% 18.36% -
Total Cost 94,932 88,810 89,998 92,066 90,468 88,941 90,897 2.94%
-
Net Worth 69,420 73,396 70,911 69,316 69,001 66,016 64,071 5.50%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 69,420 73,396 70,911 69,316 69,001 66,016 64,071 5.50%
NOSH 79,977 80,013 79,999 80,013 79,974 80,010 79,999 -0.01%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 12.99% 11.46% 11.78% 11.08% 12.15% 8.21% 8.23% -
ROE 20.41% 15.65% 16.95% 16.55% 18.13% 12.05% 12.72% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 136.42 125.35 127.53 129.40 128.76 121.10 123.81 6.69%
EPS 17.72 14.36 15.03 14.34 15.64 9.94 10.19 44.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.868 0.9173 0.8864 0.8663 0.8628 0.8251 0.8009 5.52%
Adjusted Per Share Value based on latest NOSH - 80,089
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 56.36 51.81 52.70 53.48 53.19 50.05 51.16 6.68%
EPS 7.32 5.93 6.21 5.93 6.46 4.11 4.21 44.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3586 0.3791 0.3663 0.358 0.3564 0.341 0.331 5.49%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.98 1.47 0.88 0.875 0.955 0.55 0.525 -
P/RPS 1.45 1.17 0.69 0.68 0.74 0.45 0.42 128.94%
P/EPS 11.17 10.24 5.86 6.10 6.11 5.53 5.15 67.79%
EY 8.95 9.77 17.08 16.39 16.38 18.07 19.40 -40.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.60 0.99 1.01 1.11 0.67 0.66 129.04%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 12/09/14 23/06/14 28/03/14 30/12/13 26/09/13 28/06/13 29/03/13 -
Price 2.38 2.04 1.12 0.95 0.99 1.10 0.58 -
P/RPS 1.74 1.63 0.88 0.73 0.77 0.91 0.47 139.88%
P/EPS 13.43 14.21 7.45 6.62 6.33 11.07 5.69 77.55%
EY 7.45 7.04 13.42 15.09 15.80 9.04 17.56 -43.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 2.22 1.26 1.10 1.15 1.33 0.72 144.34%

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