[SCBUILD] QoQ Cumulative Quarter Result on 31-Jul-2012 [#2]

Announcement Date
25-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -141.75%
YoY- -2858.82%
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 3,409 12,102 7,953 1,866 658 9,009 7,630 -41.58%
PBT -611 -8,102 -2,684 -2,345 -970 -429 -295 62.55%
Tax 0 1 0 0 0 0 0 -
NP -611 -8,101 -2,684 -2,345 -970 -429 -295 62.55%
-
NP to SH -611 -8,101 -2,684 -2,345 -970 -429 -295 62.55%
-
Tax Rate - - - - - - - -
Total Cost 4,020 20,203 10,637 4,211 1,628 9,438 7,925 -36.42%
-
Net Worth 14,376 13,416 21,611 22,119 2,952 3,860 3,933 137.47%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 14,376 13,416 21,611 22,119 2,952 3,860 3,933 137.47%
NOSH 359,411 268,327 348,571 349,999 140,579 138,387 140,476 87.17%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -17.92% -66.94% -33.75% -125.67% -147.42% -4.76% -3.87% -
ROE -4.25% -60.38% -12.42% -10.60% -32.86% -11.11% -7.50% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 0.95 4.51 2.28 0.53 0.47 6.51 5.43 -68.75%
EPS -0.17 -2.31 -0.77 -0.67 -0.69 -0.31 -0.21 -13.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.062 0.0632 0.021 0.0279 0.028 26.87%
Adjusted Per Share Value based on latest NOSH - 352,564
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 0.32 1.13 0.74 0.17 0.06 0.84 0.71 -41.24%
EPS -0.06 -0.75 -0.25 -0.22 -0.09 -0.04 -0.03 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0134 0.0125 0.0201 0.0206 0.0027 0.0036 0.0037 136.01%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.06 0.08 0.09 0.08 0.13 0.13 0.14 -
P/RPS 6.33 1.77 3.94 15.01 27.77 2.00 2.58 82.00%
P/EPS -35.29 -2.65 -11.69 -11.94 -18.84 -41.94 -66.67 -34.58%
EY -2.83 -37.74 -8.56 -8.38 -5.31 -2.38 -1.50 52.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.60 1.45 1.27 6.19 4.66 5.00 -55.21%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 21/06/13 28/03/13 21/12/12 25/09/12 26/06/12 27/03/12 20/12/11 -
Price 0.075 0.065 0.08 0.09 0.09 0.16 0.16 -
P/RPS 7.91 1.44 3.51 16.88 19.23 2.46 2.95 93.12%
P/EPS -44.12 -2.15 -10.39 -13.43 -13.04 -51.61 -76.19 -30.54%
EY -2.27 -46.45 -9.63 -7.44 -7.67 -1.94 -1.31 44.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.30 1.29 1.42 4.29 5.73 5.71 -52.35%

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