[SCN] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 1391.84%
YoY- 276.32%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 23,915 15,544 10,514 5,812 26,620 14,858 10,284 75.25%
PBT -6,041 1,086 1,507 1,266 124 -1,087 -1,780 125.33%
Tax 0 0 0 0 -222 0 0 -
NP -6,041 1,086 1,507 1,266 -98 -1,087 -1,780 125.33%
-
NP to SH -6,041 1,086 1,507 1,266 -98 -1,087 -1,780 125.33%
-
Tax Rate - 0.00% 0.00% 0.00% 179.03% - - -
Total Cost 29,956 14,458 9,007 4,546 26,718 15,945 12,064 83.06%
-
Net Worth 1,711,616 22,122 24,111 22,104 21,559 20,129 20,000 1826.33%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,711,616 22,122 24,111 22,104 21,559 20,129 20,000 1826.33%
NOSH 2,013,666 201,111 200,933 200,952 195,999 201,296 200,000 364.31%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -25.26% 6.99% 14.33% 21.78% -0.37% -7.32% -17.31% -
ROE -0.35% 4.91% 6.25% 5.73% -0.45% -5.40% -8.90% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.19 7.73 5.23 2.89 13.58 7.38 5.14 -62.19%
EPS -0.30 0.54 0.75 0.63 -0.05 -0.54 -0.89 -51.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.11 0.12 0.11 0.11 0.10 0.10 314.87%
Adjusted Per Share Value based on latest NOSH - 200,952
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 11.96 7.77 5.26 2.91 13.31 7.43 5.14 75.32%
EPS -3.02 0.54 0.75 0.63 -0.05 -0.54 -0.89 125.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.5581 0.1106 0.1206 0.1105 0.1078 0.1006 0.10 1826.33%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.12 0.09 0.07 0.06 0.08 0.09 0.10 -
P/RPS 10.10 1.16 1.34 2.07 0.59 1.22 1.94 199.48%
P/EPS -40.00 16.67 9.33 9.52 -160.00 -16.67 -11.24 132.55%
EY -2.50 6.00 10.71 10.50 -0.63 -6.00 -8.90 -57.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.82 0.58 0.55 0.73 0.90 1.00 -72.94%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 17/11/11 26/08/11 19/05/11 24/02/11 29/11/10 19/08/10 -
Price 0.12 0.14 0.06 0.06 0.075 0.08 0.08 -
P/RPS 10.10 1.81 1.15 2.07 0.55 1.08 1.56 246.19%
P/EPS -40.00 25.93 8.00 9.52 -150.00 -14.81 -8.99 169.78%
EY -2.50 3.86 12.50 10.50 -0.67 -6.75 -11.13 -62.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 1.27 0.50 0.55 0.68 0.80 0.80 -68.61%

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