[SCBUILD] QoQ Cumulative Quarter Result on 31-Jan-2016 [#4]

Announcement Date
30-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jan-2016 [#4]
Profit Trend
QoQ- -185.69%
YoY- 40.57%
View:
Show?
Cumulative Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 34,203 18,753 2,106 17,786 14,271 8,551 4,053 311.83%
PBT 534 134 -260 -2,885 -793 -319 -50 -
Tax -339 -74 0 50 0 0 0 -
NP 195 60 -260 -2,835 -793 -319 -50 -
-
NP to SH 195 60 -260 -3,974 -1,391 -43 -1 -
-
Tax Rate 63.48% 55.22% - - - - - -
Total Cost 34,008 18,693 2,366 20,621 15,064 8,870 4,103 306.94%
-
Net Worth 33,400 25,200 31,199 29,407 32,729 17,199 35,161 -3.35%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 33,400 25,200 31,199 29,407 32,729 17,199 35,161 -3.35%
NOSH 878,964 600,000 866,666 794,800 818,235 430,000 879,047 -0.00%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 0.57% 0.32% -12.35% -15.94% -5.56% -3.73% -1.23% -
ROE 0.58% 0.24% -0.83% -13.51% -4.25% -0.25% 0.00% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 3.89 3.13 0.24 2.24 1.74 1.99 0.46 312.39%
EPS 0.02 0.01 -0.03 -0.50 -0.17 -0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.042 0.036 0.037 0.04 0.04 0.04 -3.34%
Adjusted Per Share Value based on latest NOSH - 807,187
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 3.18 1.75 0.20 1.66 1.33 0.80 0.38 309.54%
EPS 0.02 0.01 -0.02 -0.37 -0.13 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0311 0.0235 0.029 0.0274 0.0305 0.016 0.0327 -3.27%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.035 0.045 0.04 0.04 0.05 0.05 0.05 -
P/RPS 0.90 1.44 16.46 1.79 2.87 2.51 10.84 -80.82%
P/EPS 157.76 450.00 -133.33 -8.00 -29.41 -500.00 -43,952.38 -
EY 0.63 0.22 -0.75 -12.50 -3.40 -0.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.07 1.11 1.08 1.25 1.25 1.25 -18.40%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 22/12/16 23/09/16 30/06/16 30/03/16 17/12/15 29/09/15 29/06/15 -
Price 0.04 0.045 0.045 0.045 0.045 0.05 0.055 -
P/RPS 1.03 1.44 18.52 2.01 2.58 2.51 11.93 -80.32%
P/EPS 180.30 450.00 -150.00 -9.00 -26.47 -500.00 -48,347.62 -
EY 0.55 0.22 -0.67 -11.11 -3.78 -0.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.07 1.25 1.22 1.13 1.25 1.38 -16.58%

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