[SCBUILD] QoQ Cumulative Quarter Result on 31-Jan-2014 [#4]

Announcement Date
31-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- -542.72%
YoY- 27.01%
View:
Show?
Cumulative Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 12,029 8,260 3,699 33,685 24,536 12,742 3,409 131.24%
PBT -1,672 -737 -841 -1,993 4,117 1,154 -611 95.28%
Tax 90 50 50 -1,344 -1,101 -170 0 -
NP -1,582 -687 -791 -3,337 3,016 984 -611 88.23%
-
NP to SH -1,425 -589 -619 -5,913 -920 -719 -611 75.59%
-
Tax Rate - - - - 26.74% 14.73% - -
Total Cost 13,611 8,947 4,490 37,022 21,520 11,758 4,020 124.98%
-
Net Worth 15,933 11,779 12,379 15,978 14,719 13,695 14,376 7.07%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 15,933 11,779 12,379 15,978 14,719 13,695 14,376 7.07%
NOSH 531,111 392,666 412,666 399,459 368,000 342,380 359,411 29.64%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin -13.15% -8.32% -21.38% -9.91% 12.29% 7.72% -17.92% -
ROE -8.94% -5.00% -5.00% -37.01% -6.25% -5.25% -4.25% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 2.26 2.10 0.90 8.43 6.67 3.72 0.95 77.92%
EPS -0.36 -0.15 -0.15 -1.48 -0.25 -0.21 -0.17 64.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.03 0.04 0.04 0.04 0.04 -17.40%
Adjusted Per Share Value based on latest NOSH - 401,176
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 1.12 0.77 0.34 3.14 2.28 1.19 0.32 129.99%
EPS -0.13 -0.05 -0.06 -0.55 -0.09 -0.07 -0.06 67.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0148 0.011 0.0115 0.0149 0.0137 0.0128 0.0134 6.82%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.065 0.09 0.075 0.09 0.10 0.125 0.06 -
P/RPS 2.87 4.28 8.37 1.07 1.50 3.36 6.33 -40.89%
P/EPS -24.23 -60.00 -50.00 -6.08 -40.00 -59.52 -35.29 -22.11%
EY -4.13 -1.67 -2.00 -16.45 -2.50 -1.68 -2.83 28.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 3.00 2.50 2.25 2.50 3.13 1.50 27.82%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 15/12/14 25/09/14 27/06/14 31/03/14 23/12/13 27/09/13 21/06/13 -
Price 0.04 0.095 0.075 0.085 0.095 0.11 0.075 -
P/RPS 1.77 4.52 8.37 1.01 1.42 2.96 7.91 -63.04%
P/EPS -14.91 -63.33 -50.00 -5.74 -38.00 -52.38 -44.12 -51.38%
EY -6.71 -1.58 -2.00 -17.41 -2.63 -1.91 -2.27 105.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 3.17 2.50 2.13 2.38 2.75 1.88 -20.55%

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