[SCBUILD] QoQ Cumulative Quarter Result on 31-Jan-2017 [#4]

Announcement Date
31-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jan-2017 [#4]
Profit Trend
QoQ- -613.85%
YoY- 74.79%
View:
Show?
Cumulative Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 13,872 11,838 8,866 45,173 34,203 18,753 2,106 250.18%
PBT -1,703 -872 17 -407 534 134 -260 248.87%
Tax -99 -75 -75 -595 -339 -74 0 -
NP -1,802 -947 -58 -1,002 195 60 -260 262.23%
-
NP to SH -1,802 -947 -58 -1,002 195 60 -260 262.23%
-
Tax Rate - - 441.18% - 63.48% 55.22% - -
Total Cost 15,674 12,785 8,924 46,175 34,008 18,693 2,366 251.51%
-
Net Worth 29,884 30,907 32,521 32,521 33,400 25,200 31,199 -2.82%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 29,884 30,907 32,521 32,521 33,400 25,200 31,199 -2.82%
NOSH 883,077 883,077 878,965 878,965 878,964 600,000 866,666 1.25%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin -12.99% -8.00% -0.65% -2.22% 0.57% 0.32% -12.35% -
ROE -6.03% -3.06% -0.18% -3.08% 0.58% 0.24% -0.83% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 1.58 1.34 1.01 5.14 3.89 3.13 0.24 250.05%
EPS -0.20 -0.11 -0.01 -0.11 0.02 0.01 -0.03 252.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.035 0.037 0.037 0.038 0.042 0.036 -3.72%
Adjusted Per Share Value based on latest NOSH - 878,965
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 1.29 1.10 0.83 4.21 3.18 1.75 0.20 245.32%
EPS -0.17 -0.09 -0.01 -0.09 0.02 0.01 -0.02 314.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0278 0.0288 0.0303 0.0303 0.0311 0.0235 0.029 -2.77%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.04 0.03 0.04 0.035 0.035 0.045 0.04 -
P/RPS 2.53 2.24 3.97 0.68 0.90 1.44 16.46 -71.20%
P/EPS -19.51 -27.98 -606.18 -30.70 157.76 450.00 -133.33 -72.13%
EY -5.13 -3.57 -0.16 -3.26 0.63 0.22 -0.75 259.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.86 1.08 0.95 0.92 1.07 1.11 4.14%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 22/12/17 21/09/17 16/06/17 31/03/17 22/12/16 23/09/16 30/06/16 -
Price 0.04 0.03 0.04 0.04 0.04 0.045 0.045 -
P/RPS 2.53 2.24 3.97 0.78 1.03 1.44 18.52 -73.37%
P/EPS -19.51 -27.98 -606.18 -35.09 180.30 450.00 -150.00 -74.23%
EY -5.13 -3.57 -0.16 -2.85 0.55 0.22 -0.67 287.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.86 1.08 1.08 1.05 1.07 1.25 -3.75%

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