[SCBUILD] QoQ Cumulative Quarter Result on 31-Oct-2009 [#3]

Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- -34.3%
YoY- -95.33%
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 3,630 1,051 8,503 4,447 2,452 1,836 9,973 -49.11%
PBT -2,068 -1,083 -1,669 -2,721 -2,026 -964 -5,842 -50.05%
Tax -517 0 13 0 0 0 -244 65.19%
NP -2,585 -1,083 -1,656 -2,721 -2,026 -964 -6,086 -43.58%
-
NP to SH -2,585 -1,083 -1,656 -2,721 -2,026 -964 -6,086 -43.58%
-
Tax Rate - - - - - - - -
Total Cost 6,215 2,134 10,159 7,168 4,478 2,800 16,059 -46.98%
-
Net Worth 4,052 5,415 6,489 5,217 5,896 7,013 8,157 -37.35%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 4,052 5,415 6,489 5,217 5,896 7,013 8,157 -37.35%
NOSH 139,729 140,649 140,458 140,257 139,724 139,710 140,155 -0.20%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin -71.21% -103.04% -19.48% -61.19% -82.63% -52.51% -61.02% -
ROE -63.79% -20.00% -25.52% -52.15% -34.36% -13.75% -74.61% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 2.60 0.75 6.05 3.17 1.75 1.31 7.12 -49.00%
EPS -1.85 -0.77 -1.18 -1.94 -1.45 -0.69 -4.35 -43.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.029 0.0385 0.0462 0.0372 0.0422 0.0502 0.0582 -37.22%
Adjusted Per Share Value based on latest NOSH - 138,800
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 0.09 0.03 0.21 0.11 0.06 0.04 0.24 -48.09%
EPS -0.06 -0.03 -0.04 -0.07 -0.05 -0.02 -0.15 -45.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.001 0.0013 0.0016 0.0013 0.0014 0.0017 0.002 -37.08%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.05 0.05 0.05 0.05 0.05 0.03 0.06 -
P/RPS 1.92 6.69 0.83 1.58 2.85 2.28 0.84 73.78%
P/EPS -2.70 -6.49 -4.24 -2.58 -3.45 -4.35 -1.38 56.62%
EY -37.00 -15.40 -23.58 -38.80 -29.00 -23.00 -72.37 -36.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.30 1.08 1.34 1.18 0.60 1.03 40.88%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 29/09/10 30/06/10 01/04/10 23/12/09 28/09/09 29/06/09 30/03/09 -
Price 0.05 0.05 0.05 0.05 0.05 0.05 0.03 -
P/RPS 1.92 6.69 0.83 1.58 2.85 3.80 0.42 176.21%
P/EPS -2.70 -6.49 -4.24 -2.58 -3.45 -7.25 -0.69 148.94%
EY -37.00 -15.40 -23.58 -38.80 -29.00 -13.80 -144.74 -59.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.30 1.08 1.34 1.18 1.00 0.52 122.48%

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