[SCBUILD] QoQ Cumulative Quarter Result on 30-Apr-2008 [#1]

Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- 75.78%
YoY- -40.05%
View:
Show?
Cumulative Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 9,973 9,896 7,436 1,597 8,557 5,860 4,594 67.26%
PBT -5,842 -1,393 -1,440 -1,605 -7,040 -5,817 -3,330 45.21%
Tax -244 0 0 0 401 -6 -7 955.65%
NP -6,086 -1,393 -1,440 -1,605 -6,639 -5,823 -3,337 49.00%
-
NP to SH -6,086 -1,393 -1,440 -1,605 -6,626 -5,810 -3,324 49.38%
-
Tax Rate - - - - - - - -
Total Cost 16,059 11,289 8,876 3,202 15,196 11,683 7,931 59.70%
-
Net Worth 8,157 12,916 12,722 12,560 14,230 15,035 17,531 -39.81%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 8,157 12,916 12,722 12,560 14,230 15,035 17,531 -39.81%
NOSH 140,155 140,707 139,805 139,565 140,063 139,999 140,253 -0.04%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin -61.02% -14.08% -19.37% -100.50% -77.59% -99.37% -72.64% -
ROE -74.61% -10.78% -11.32% -12.78% -46.56% -38.64% -18.96% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 7.12 7.03 5.32 1.14 6.11 4.19 3.28 67.25%
EPS -4.35 -0.99 -1.03 -1.15 -4.73 -4.15 -2.37 49.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0582 0.0918 0.091 0.09 0.1016 0.1074 0.125 -39.78%
Adjusted Per Share Value based on latest NOSH - 139,565
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 0.24 0.24 0.18 0.04 0.21 0.14 0.11 67.82%
EPS -0.15 -0.03 -0.04 -0.04 -0.16 -0.14 -0.08 51.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.002 0.0032 0.0031 0.0031 0.0035 0.0037 0.0043 -39.82%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.06 0.06 0.07 0.07 0.06 0.10 0.16 -
P/RPS 0.84 0.85 1.32 6.12 0.98 2.39 4.88 -68.89%
P/EPS -1.38 -6.06 -6.80 -6.09 -1.27 -2.41 -6.75 -65.12%
EY -72.37 -16.50 -14.71 -16.43 -78.85 -41.50 -14.81 186.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.65 0.77 0.78 0.59 0.93 1.28 -13.42%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/03/09 26/12/08 25/09/08 30/06/08 28/03/08 27/12/07 27/09/07 -
Price 0.03 0.05 0.06 0.07 0.06 0.08 0.12 -
P/RPS 0.42 0.71 1.13 6.12 0.98 1.91 3.66 -76.23%
P/EPS -0.69 -5.05 -5.83 -6.09 -1.27 -1.93 -5.06 -73.34%
EY -144.74 -19.80 -17.17 -16.43 -78.85 -51.88 -19.75 275.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.66 0.78 0.59 0.74 0.96 -33.42%

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