[SCN] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -120.69%
YoY- 98.01%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 17,649 10,299 4,405 27,250 18,392 10,451 4,551 146.63%
PBT -2,554 -809 -1,041 -107 586 -427 -661 146.03%
Tax 2 0 0 -22 -6 0 0 -
NP -2,552 -809 -1,041 -129 580 -427 -661 145.90%
-
NP to SH -2,552 -809 -1,041 -120 580 -427 -661 145.90%
-
Tax Rate - - - - 1.02% - - -
Total Cost 20,201 11,108 5,446 27,379 17,812 10,878 5,212 146.54%
-
Net Worth 136,930 141,575 145,739 95,999 154,666 149,450 154,233 -7.61%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 136,930 141,575 145,739 95,999 154,666 149,450 154,233 -7.61%
NOSH 1,956,153 2,022,500 2,081,999 1,200,000 1,933,333 2,135,000 2,203,333 -7.61%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -14.46% -7.86% -23.63% -0.47% 3.15% -4.09% -14.52% -
ROE -1.86% -0.57% -0.71% -0.13% 0.38% -0.29% -0.43% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.90 0.51 0.21 2.27 0.95 0.49 0.21 163.61%
EPS -0.13 -0.04 -0.05 -0.01 0.03 -0.02 -0.03 165.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.08 0.08 0.07 0.07 0.00%
Adjusted Per Share Value based on latest NOSH - 1,762,500
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.82 5.15 2.20 13.63 9.20 5.23 2.28 146.22%
EPS -1.28 -0.40 -0.52 -0.06 0.29 -0.21 -0.33 146.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6847 0.7079 0.7287 0.48 0.7733 0.7473 0.7712 -7.61%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.115 0.12 0.15 0.16 0.15 0.11 0.11 -
P/RPS 12.75 23.57 70.90 7.05 15.77 22.47 53.26 -61.41%
P/EPS -88.15 -300.00 -300.00 -1,600.00 500.00 -550.00 -366.67 -61.30%
EY -1.13 -0.33 -0.33 -0.06 0.20 -0.18 -0.27 159.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.71 2.14 2.00 1.88 1.57 1.57 2.94%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 02/12/13 23/08/13 28/05/13 28/02/13 23/11/12 30/08/12 30/05/12 -
Price 0.125 0.12 0.125 0.14 0.14 0.14 0.09 -
P/RPS 13.85 23.57 59.08 6.17 14.72 28.60 43.57 -53.39%
P/EPS -95.81 -300.00 -250.00 -1,400.00 466.67 -700.00 -300.00 -53.24%
EY -1.04 -0.33 -0.40 -0.07 0.21 -0.14 -0.33 114.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.71 1.79 1.75 1.75 2.00 1.29 24.38%

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