[SCN] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 89.06%
YoY- -152.21%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 27,250 18,392 10,451 4,551 23,915 15,544 10,514 88.13%
PBT -107 586 -427 -661 -6,041 1,086 1,507 -
Tax -22 -6 0 0 0 0 0 -
NP -129 580 -427 -661 -6,041 1,086 1,507 -
-
NP to SH -120 580 -427 -661 -6,041 1,086 1,507 -
-
Tax Rate - 1.02% - - - 0.00% 0.00% -
Total Cost 27,379 17,812 10,878 5,212 29,956 14,458 9,007 109.13%
-
Net Worth 95,999 154,666 149,450 154,233 1,711,616 22,122 24,111 150.15%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 95,999 154,666 149,450 154,233 1,711,616 22,122 24,111 150.15%
NOSH 1,200,000 1,933,333 2,135,000 2,203,333 2,013,666 201,111 200,933 227.39%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.47% 3.15% -4.09% -14.52% -25.26% 6.99% 14.33% -
ROE -0.13% 0.38% -0.29% -0.43% -0.35% 4.91% 6.25% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.27 0.95 0.49 0.21 1.19 7.73 5.23 -42.52%
EPS -0.01 0.03 -0.02 -0.03 -0.30 0.54 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.07 0.07 0.85 0.11 0.12 -23.59%
Adjusted Per Share Value based on latest NOSH - 2,203,333
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.63 9.20 5.23 2.28 11.96 7.77 5.26 88.11%
EPS -0.06 0.29 -0.21 -0.33 -3.02 0.54 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.7733 0.7473 0.7712 8.5581 0.1106 0.1206 150.09%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.16 0.15 0.11 0.11 0.12 0.09 0.07 -
P/RPS 7.05 15.77 22.47 53.26 10.10 1.16 1.34 200.98%
P/EPS -1,600.00 500.00 -550.00 -366.67 -40.00 16.67 9.33 -
EY -0.06 0.20 -0.18 -0.27 -2.50 6.00 10.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.88 1.57 1.57 0.14 0.82 0.58 127.39%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 23/11/12 30/08/12 30/05/12 29/02/12 17/11/11 26/08/11 -
Price 0.14 0.14 0.14 0.09 0.12 0.14 0.06 -
P/RPS 6.17 14.72 28.60 43.57 10.10 1.81 1.15 204.91%
P/EPS -1,400.00 466.67 -700.00 -300.00 -40.00 25.93 8.00 -
EY -0.07 0.21 -0.14 -0.33 -2.50 3.86 12.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.75 2.00 1.29 0.14 1.27 0.50 129.64%

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