[SCBUILD] QoQ Cumulative Quarter Result on 31-Oct-2012 [#3]

Announcement Date
21-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -14.46%
YoY- -809.83%
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 12,742 3,409 12,102 7,953 1,866 658 9,009 26.02%
PBT 1,154 -611 -8,102 -2,684 -2,345 -970 -429 -
Tax -170 0 1 0 0 0 0 -
NP 984 -611 -8,101 -2,684 -2,345 -970 -429 -
-
NP to SH -719 -611 -8,101 -2,684 -2,345 -970 -429 41.14%
-
Tax Rate 14.73% - - - - - - -
Total Cost 11,758 4,020 20,203 10,637 4,211 1,628 9,438 15.79%
-
Net Worth 13,695 14,376 13,416 21,611 22,119 2,952 3,860 132.80%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 13,695 14,376 13,416 21,611 22,119 2,952 3,860 132.80%
NOSH 342,380 359,411 268,327 348,571 349,999 140,579 138,387 83.02%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 7.72% -17.92% -66.94% -33.75% -125.67% -147.42% -4.76% -
ROE -5.25% -4.25% -60.38% -12.42% -10.60% -32.86% -11.11% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 3.72 0.95 4.51 2.28 0.53 0.47 6.51 -31.16%
EPS -0.21 -0.17 -2.31 -0.77 -0.67 -0.69 -0.31 -22.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.05 0.062 0.0632 0.021 0.0279 27.17%
Adjusted Per Share Value based on latest NOSH - 338,999
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 1.19 0.32 1.13 0.74 0.17 0.06 0.84 26.16%
EPS -0.07 -0.06 -0.75 -0.25 -0.22 -0.09 -0.04 45.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0128 0.0134 0.0125 0.0201 0.0206 0.0027 0.0036 133.13%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.125 0.06 0.08 0.09 0.08 0.13 0.13 -
P/RPS 3.36 6.33 1.77 3.94 15.01 27.77 2.00 41.36%
P/EPS -59.52 -35.29 -2.65 -11.69 -11.94 -18.84 -41.94 26.31%
EY -1.68 -2.83 -37.74 -8.56 -8.38 -5.31 -2.38 -20.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 1.50 1.60 1.45 1.27 6.19 4.66 -23.32%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 21/06/13 28/03/13 21/12/12 25/09/12 26/06/12 27/03/12 -
Price 0.11 0.075 0.065 0.08 0.09 0.09 0.16 -
P/RPS 2.96 7.91 1.44 3.51 16.88 19.23 2.46 13.14%
P/EPS -52.38 -44.12 -2.15 -10.39 -13.43 -13.04 -51.61 0.99%
EY -1.91 -2.27 -46.45 -9.63 -7.44 -7.67 -1.94 -1.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 1.88 1.30 1.29 1.42 4.29 5.73 -38.72%

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