[SCBUILD] QoQ Cumulative Quarter Result on 31-Oct-2011 [#3]

Announcement Date
20-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -447.06%
YoY- 85.44%
View:
Show?
Cumulative Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 1,866 658 9,009 7,630 6,449 4,849 10,707 -68.83%
PBT -2,345 -970 -429 -295 85 57 -2,374 -0.81%
Tax 0 0 0 0 0 0 22 -
NP -2,345 -970 -429 -295 85 57 -2,352 -0.19%
-
NP to SH -2,345 -970 -429 -295 85 57 -2,352 -0.19%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 4,211 1,628 9,438 7,925 6,364 4,792 13,059 -53.00%
-
Net Worth 22,119 2,952 3,860 3,933 4,298 4,346 4,286 198.93%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 22,119 2,952 3,860 3,933 4,298 4,346 4,286 198.93%
NOSH 349,999 140,579 138,387 140,476 140,000 142,500 139,638 84.62%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin -125.67% -147.42% -4.76% -3.87% 1.32% 1.18% -21.97% -
ROE -10.60% -32.86% -11.11% -7.50% 1.98% 1.31% -54.86% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 0.53 0.47 6.51 5.43 4.61 3.40 7.67 -83.18%
EPS -0.67 -0.69 -0.31 -0.21 0.06 0.04 -1.68 -45.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0632 0.021 0.0279 0.028 0.0307 0.0305 0.0307 61.89%
Adjusted Per Share Value based on latest NOSH - 140,740
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 0.17 0.06 0.84 0.71 0.60 0.45 1.00 -69.34%
EPS -0.22 -0.09 -0.04 -0.03 0.01 0.01 -0.22 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0206 0.0027 0.0036 0.0037 0.004 0.004 0.004 198.51%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.08 0.13 0.13 0.14 0.14 0.07 0.07 -
P/RPS 15.01 27.77 2.00 2.58 3.04 2.06 0.91 549.08%
P/EPS -11.94 -18.84 -41.94 -66.67 230.59 175.00 -4.16 102.09%
EY -8.38 -5.31 -2.38 -1.50 0.43 0.57 -24.06 -50.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 6.19 4.66 5.00 4.56 2.30 2.28 -32.32%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 25/09/12 26/06/12 27/03/12 20/12/11 29/09/11 24/06/11 31/03/11 -
Price 0.09 0.09 0.16 0.16 0.16 0.12 0.06 -
P/RPS 16.88 19.23 2.46 2.95 3.47 3.53 0.78 678.03%
P/EPS -13.43 -13.04 -51.61 -76.19 263.53 300.00 -3.56 142.53%
EY -7.44 -7.67 -1.94 -1.31 0.38 0.33 -28.07 -58.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 4.29 5.73 5.71 5.21 3.93 1.95 -19.07%

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