[SCGM] QoQ Cumulative Quarter Result on 31-Jan-2011 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
29-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 50.59%
YoY- -8.51%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 40,249 21,473 75,070 54,561 34,763 17,548 67,717 -29.24%
PBT 3,630 1,889 7,256 5,805 3,683 1,671 8,195 -41.80%
Tax -494 -219 -201 -581 -214 -107 -1,086 -40.76%
NP 3,136 1,670 7,055 5,224 3,469 1,564 7,109 -41.96%
-
NP to SH 3,136 1,670 7,055 5,224 3,469 1,564 7,109 -41.96%
-
Tax Rate 13.61% 11.59% 2.77% 10.01% 5.81% 6.40% 13.25% -
Total Cost 37,113 19,803 68,015 49,337 31,294 15,984 60,608 -27.82%
-
Net Worth 60,375 58,841 57,927 56,095 56,702 54,708 53,713 8.08%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 60,375 58,841 57,927 56,095 56,702 54,708 53,713 8.08%
NOSH 79,999 79,904 79,988 79,999 79,930 79,795 79,966 0.02%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 7.79% 7.78% 9.40% 9.57% 9.98% 8.91% 10.50% -
ROE 5.19% 2.84% 12.18% 9.31% 6.12% 2.86% 13.24% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 50.31 26.87 93.85 68.20 43.49 21.99 84.68 -29.26%
EPS 3.92 2.09 8.82 6.53 4.34 1.96 8.89 -41.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7547 0.7364 0.7242 0.7012 0.7094 0.6856 0.6717 8.05%
Adjusted Per Share Value based on latest NOSH - 79,818
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 20.79 11.09 38.78 28.18 17.96 9.06 34.98 -29.24%
EPS 1.62 0.86 3.64 2.70 1.79 0.81 3.67 -41.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3119 0.3039 0.2992 0.2898 0.2929 0.2826 0.2774 8.10%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.47 0.505 0.50 0.49 0.53 0.51 0.51 -
P/RPS 0.93 1.88 0.53 0.72 1.22 2.32 0.60 33.82%
P/EPS 11.99 24.16 5.67 7.50 12.21 26.02 5.74 63.18%
EY 8.34 4.14 17.64 13.33 8.19 3.84 17.43 -38.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 0.69 0.70 0.75 0.74 0.76 -12.66%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 29/12/11 28/09/11 28/06/11 29/03/11 28/12/10 28/09/10 25/06/10 -
Price 0.50 0.48 0.51 0.63 0.50 0.56 0.53 -
P/RPS 0.99 1.79 0.54 0.92 1.15 2.55 0.63 35.05%
P/EPS 12.76 22.97 5.78 9.65 11.52 28.57 5.96 65.88%
EY 7.84 4.35 17.29 10.37 8.68 3.50 16.77 -39.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.70 0.90 0.70 0.82 0.79 -11.26%

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