[SCN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -767.5%
YoY- -57.49%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 25,143 17,649 10,299 4,405 27,250 18,392 10,451 79.25%
PBT -2,323 -2,554 -809 -1,041 -107 586 -427 208.37%
Tax -5 2 0 0 -22 -6 0 -
NP -2,328 -2,552 -809 -1,041 -129 580 -427 208.81%
-
NP to SH -2,629 -2,552 -809 -1,041 -120 580 -427 234.81%
-
Tax Rate - - - - - 1.02% - -
Total Cost 27,471 20,201 11,108 5,446 27,379 17,812 10,878 85.13%
-
Net Worth 141,561 136,930 141,575 145,739 95,999 154,666 149,450 -3.54%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 141,561 136,930 141,575 145,739 95,999 154,666 149,450 -3.54%
NOSH 2,022,307 1,956,153 2,022,500 2,081,999 1,200,000 1,933,333 2,135,000 -3.54%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -9.26% -14.46% -7.86% -23.63% -0.47% 3.15% -4.09% -
ROE -1.86% -1.86% -0.57% -0.71% -0.13% 0.38% -0.29% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.24 0.90 0.51 0.21 2.27 0.95 0.49 85.38%
EPS -0.13 -0.13 -0.04 -0.05 -0.01 0.03 -0.02 247.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.07 0.08 0.08 0.07 0.00%
Adjusted Per Share Value based on latest NOSH - 2,081,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.57 8.82 5.15 2.20 13.63 9.20 5.23 79.14%
EPS -1.31 -1.28 -0.40 -0.52 -0.06 0.29 -0.21 237.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7078 0.6847 0.7079 0.7287 0.48 0.7733 0.7473 -3.54%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.13 0.115 0.12 0.15 0.16 0.15 0.11 -
P/RPS 10.46 12.75 23.57 70.90 7.05 15.77 22.47 -39.85%
P/EPS -100.00 -88.15 -300.00 -300.00 -1,600.00 500.00 -550.00 -67.80%
EY -1.00 -1.13 -0.33 -0.33 -0.06 0.20 -0.18 212.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.64 1.71 2.14 2.00 1.88 1.57 11.92%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 02/12/13 23/08/13 28/05/13 28/02/13 23/11/12 30/08/12 -
Price 0.14 0.125 0.12 0.125 0.14 0.14 0.14 -
P/RPS 11.26 13.85 23.57 59.08 6.17 14.72 28.60 -46.19%
P/EPS -107.69 -95.81 -300.00 -250.00 -1,400.00 466.67 -700.00 -71.19%
EY -0.93 -1.04 -0.33 -0.40 -0.07 0.21 -0.14 252.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.79 1.71 1.79 1.75 1.75 2.00 0.00%

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