[SCBUILD] QoQ Cumulative Quarter Result on 31-Jan-2015 [#4]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
31-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- -369.26%
YoY- -13.09%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 14,271 8,551 4,053 15,586 12,029 8,260 3,699 145.38%
PBT -793 -319 -50 -8,208 -1,672 -737 -841 -3.83%
Tax 0 0 0 220 90 50 50 -
NP -793 -319 -50 -7,988 -1,582 -687 -791 0.16%
-
NP to SH -1,391 -43 -1 -6,687 -1,425 -589 -619 71.31%
-
Tax Rate - - - - - - - -
Total Cost 15,064 8,870 4,103 23,574 13,611 8,947 4,490 123.61%
-
Net Worth 32,729 17,199 35,161 36,920 15,933 11,779 12,379 90.86%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 32,729 17,199 35,161 36,920 15,933 11,779 12,379 90.86%
NOSH 818,235 430,000 879,047 879,047 531,111 392,666 412,666 57.63%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin -5.56% -3.73% -1.23% -51.25% -13.15% -8.32% -21.38% -
ROE -4.25% -0.25% 0.00% -18.11% -8.94% -5.00% -5.00% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 1.74 1.99 0.46 1.77 2.26 2.10 0.90 55.00%
EPS -0.17 -0.01 0.00 -0.84 -0.36 -0.15 -0.15 8.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.042 0.03 0.03 0.03 21.07%
Adjusted Per Share Value based on latest NOSH - 829,090
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 0.47 0.28 0.13 0.51 0.39 0.27 0.12 147.85%
EPS -0.05 0.00 0.00 -0.22 -0.05 -0.02 -0.02 83.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0107 0.0056 0.0115 0.0121 0.0052 0.0039 0.0041 89.22%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.05 0.05 0.05 0.045 0.065 0.09 0.075 -
P/RPS 2.87 2.51 10.84 2.54 2.87 4.28 8.37 -50.91%
P/EPS -29.41 -500.00 -43,952.38 -5.92 -24.23 -60.00 -50.00 -29.73%
EY -3.40 -0.20 0.00 -16.90 -4.13 -1.67 -2.00 42.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.25 1.25 1.07 2.17 3.00 2.50 -36.92%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 17/12/15 29/09/15 29/06/15 31/03/15 15/12/14 25/09/14 27/06/14 -
Price 0.045 0.05 0.055 0.055 0.04 0.095 0.075 -
P/RPS 2.58 2.51 11.93 3.10 1.77 4.52 8.37 -54.27%
P/EPS -26.47 -500.00 -48,347.62 -7.23 -14.91 -63.33 -50.00 -34.48%
EY -3.78 -0.20 0.00 -13.83 -6.71 -1.58 -2.00 52.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.25 1.38 1.31 1.33 3.17 2.50 -41.01%

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