[SCBUILD] QoQ Cumulative Quarter Result on 30-Apr-2015 [#1]

Announcement Date
29-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- 99.99%
YoY- 99.84%
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 17,786 14,271 8,551 4,053 15,586 12,029 8,260 66.51%
PBT -2,885 -793 -319 -50 -8,208 -1,672 -737 147.76%
Tax 50 0 0 0 220 90 50 0.00%
NP -2,835 -793 -319 -50 -7,988 -1,582 -687 156.61%
-
NP to SH -3,974 -1,391 -43 -1 -6,687 -1,425 -589 255.82%
-
Tax Rate - - - - - - - -
Total Cost 20,621 15,064 8,870 4,103 23,574 13,611 8,947 74.21%
-
Net Worth 29,407 32,729 17,199 35,161 36,920 15,933 11,779 83.72%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 29,407 32,729 17,199 35,161 36,920 15,933 11,779 83.72%
NOSH 794,800 818,235 430,000 879,047 879,047 531,111 392,666 59.80%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin -15.94% -5.56% -3.73% -1.23% -51.25% -13.15% -8.32% -
ROE -13.51% -4.25% -0.25% 0.00% -18.11% -8.94% -5.00% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 2.24 1.74 1.99 0.46 1.77 2.26 2.10 4.38%
EPS -0.50 -0.17 -0.01 0.00 -0.84 -0.36 -0.15 122.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.04 0.04 0.04 0.042 0.03 0.03 14.96%
Adjusted Per Share Value based on latest NOSH - 829,090
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 1.66 1.33 0.80 0.38 1.45 1.12 0.77 66.64%
EPS -0.37 -0.13 0.00 0.00 -0.62 -0.13 -0.05 278.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0274 0.0305 0.016 0.0327 0.0344 0.0148 0.011 83.44%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.04 0.05 0.05 0.05 0.045 0.065 0.09 -
P/RPS 1.79 2.87 2.51 10.84 2.54 2.87 4.28 -43.98%
P/EPS -8.00 -29.41 -500.00 -43,952.38 -5.92 -24.23 -60.00 -73.80%
EY -12.50 -3.40 -0.20 0.00 -16.90 -4.13 -1.67 281.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.25 1.25 1.25 1.07 2.17 3.00 -49.29%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 30/03/16 17/12/15 29/09/15 29/06/15 31/03/15 15/12/14 25/09/14 -
Price 0.045 0.045 0.05 0.055 0.055 0.04 0.095 -
P/RPS 2.01 2.58 2.51 11.93 3.10 1.77 4.52 -41.65%
P/EPS -9.00 -26.47 -500.00 -48,347.62 -7.23 -14.91 -63.33 -72.67%
EY -11.11 -3.78 -0.20 0.00 -13.83 -6.71 -1.58 265.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.13 1.25 1.38 1.31 1.33 3.17 -46.99%

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