[SCBUILD] QoQ Cumulative Quarter Result on 31-Oct-2015 [#3]

Announcement Date
17-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- -3134.88%
YoY- 2.39%
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 18,753 2,106 17,786 14,271 8,551 4,053 15,586 13.13%
PBT 134 -260 -2,885 -793 -319 -50 -8,208 -
Tax -74 0 50 0 0 0 220 -
NP 60 -260 -2,835 -793 -319 -50 -7,988 -
-
NP to SH 60 -260 -3,974 -1,391 -43 -1 -6,687 -
-
Tax Rate 55.22% - - - - - - -
Total Cost 18,693 2,366 20,621 15,064 8,870 4,103 23,574 -14.34%
-
Net Worth 25,200 31,199 29,407 32,729 17,199 35,161 36,920 -22.49%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 25,200 31,199 29,407 32,729 17,199 35,161 36,920 -22.49%
NOSH 600,000 866,666 794,800 818,235 430,000 879,047 879,047 -22.49%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 0.32% -12.35% -15.94% -5.56% -3.73% -1.23% -51.25% -
ROE 0.24% -0.83% -13.51% -4.25% -0.25% 0.00% -18.11% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 3.13 0.24 2.24 1.74 1.99 0.46 1.77 46.28%
EPS 0.01 -0.03 -0.50 -0.17 -0.01 0.00 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.042 0.036 0.037 0.04 0.04 0.04 0.042 0.00%
Adjusted Per Share Value based on latest NOSH - 792,941
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 1.75 0.20 1.66 1.33 0.80 0.38 1.45 13.36%
EPS 0.01 -0.02 -0.37 -0.13 0.00 0.00 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.029 0.0274 0.0305 0.016 0.0327 0.0344 -22.45%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.045 0.04 0.04 0.05 0.05 0.05 0.045 -
P/RPS 1.44 16.46 1.79 2.87 2.51 10.84 2.54 -31.52%
P/EPS 450.00 -133.33 -8.00 -29.41 -500.00 -43,952.38 -5.92 -
EY 0.22 -0.75 -12.50 -3.40 -0.20 0.00 -16.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.11 1.08 1.25 1.25 1.25 1.07 0.00%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 23/09/16 30/06/16 30/03/16 17/12/15 29/09/15 29/06/15 31/03/15 -
Price 0.045 0.045 0.045 0.045 0.05 0.055 0.055 -
P/RPS 1.44 18.52 2.01 2.58 2.51 11.93 3.10 -40.04%
P/EPS 450.00 -150.00 -9.00 -26.47 -500.00 -48,347.62 -7.23 -
EY 0.22 -0.67 -11.11 -3.78 -0.20 0.00 -13.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.25 1.22 1.13 1.25 1.38 1.31 -12.63%

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