[SCC] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -137.12%
YoY- -120.93%
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 22,367 10,714 45,410 33,747 21,595 13,704 65,173 -51.01%
PBT -356 -66 2,580 96 102 773 7,547 -
Tax -178 -147 -989 -639 -331 -344 -2,240 -81.54%
NP -534 -213 1,591 -543 -229 429 5,307 -
-
NP to SH -534 -213 1,591 -543 -229 429 5,307 -
-
Tax Rate - - 38.33% 665.62% 324.51% 44.50% 29.68% -
Total Cost 22,901 10,927 43,819 34,290 21,824 13,275 59,866 -47.33%
-
Net Worth 44,028 44,352 44,635 42,503 42,799 43,449 42,912 1.72%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - 4,799 -
Div Payout % - - - - - - 90.44% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 44,028 44,352 44,635 42,503 42,799 43,449 42,912 1.72%
NOSH 141,160 141,160 141,160 141,160 141,160 141,160 141,160 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -2.39% -1.99% 3.50% -1.61% -1.06% 3.13% 8.14% -
ROE -1.21% -0.48% 3.56% -1.28% -0.54% 0.99% 12.37% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 15.85 7.59 32.17 23.91 15.30 9.71 46.17 -51.00%
EPS -0.38 -0.15 1.13 -0.38 -0.16 0.30 3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.40 -
NAPS 0.3119 0.3142 0.3162 0.3011 0.3032 0.3078 0.304 1.72%
Adjusted Per Share Value based on latest NOSH - 141,160
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 15.85 7.59 32.17 23.91 15.30 9.71 46.17 -51.00%
EPS -0.38 -0.15 1.13 -0.38 -0.16 0.30 3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.40 -
NAPS 0.3119 0.3142 0.3162 0.3011 0.3032 0.3078 0.304 1.72%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.38 0.39 0.38 0.38 0.385 0.385 0.485 -
P/RPS 2.40 5.14 1.18 1.59 2.52 3.97 1.05 73.60%
P/EPS -100.45 -258.46 33.72 -98.79 -237.32 126.68 12.90 -
EY -1.00 -0.39 2.97 -1.01 -0.42 0.79 7.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.01 -
P/NAPS 1.22 1.24 1.20 1.26 1.27 1.25 1.60 -16.55%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 27/05/21 04/03/21 20/11/20 25/08/20 28/05/20 21/02/20 -
Price 0.38 0.39 0.37 0.385 0.40 0.40 0.47 -
P/RPS 2.40 5.14 1.15 1.61 2.61 4.12 1.02 76.99%
P/EPS -100.45 -258.46 32.83 -100.09 -246.57 131.62 12.50 -
EY -1.00 -0.39 3.05 -1.00 -0.41 0.76 8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.23 -
P/NAPS 1.22 1.24 1.17 1.28 1.32 1.30 1.55 -14.76%

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