[SCGM] QoQ Cumulative Quarter Result on 31-Jan-2016 [#3]

Announcement Date
14-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 72.87%
YoY- 60.42%
Quarter Report
View:
Show?
Cumulative Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 79,891 37,876 133,505 101,018 63,755 29,637 106,632 -17.43%
PBT 12,957 6,436 25,757 20,660 11,779 5,936 20,607 -26.50%
Tax -2,020 -924 -5,563 -3,928 -2,100 -1,050 -5,150 -46.26%
NP 10,937 5,512 20,194 16,732 9,679 4,886 15,457 -20.51%
-
NP to SH 10,937 5,512 20,194 16,732 9,679 4,886 15,457 -20.51%
-
Tax Rate 15.59% 14.36% 21.60% 19.01% 17.83% 17.69% 24.99% -
Total Cost 68,954 32,364 113,311 84,286 54,076 24,751 91,175 -16.92%
-
Net Worth 116,621 113,721 105,043 102,354 76,088 74,241 73,633 35.68%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 5,280 2,637 14,995 10,426 10,794 3,998 5,598 -3.80%
Div Payout % 48.28% 47.85% 74.26% 62.32% 111.52% 81.83% 36.22% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 116,621 113,721 105,043 102,354 76,088 74,241 73,633 35.68%
NOSH 132,000 131,866 124,962 122,668 119,938 79,967 79,984 39.44%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 13.69% 14.55% 15.13% 16.56% 15.18% 16.49% 14.50% -
ROE 9.38% 4.85% 19.22% 16.35% 12.72% 6.58% 20.99% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 60.52 28.72 106.84 82.35 53.16 37.06 133.32 -40.79%
EPS 8.29 4.18 16.16 13.64 8.07 6.11 19.32 -42.96%
DPS 4.00 2.00 12.00 8.50 9.00 5.00 7.00 -31.02%
NAPS 0.8835 0.8624 0.8406 0.8344 0.6344 0.9284 0.9206 -2.69%
Adjusted Per Share Value based on latest NOSH - 128,003
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 41.27 19.56 68.96 52.18 32.93 15.31 55.08 -17.43%
EPS 5.65 2.85 10.43 8.64 5.00 2.52 7.98 -20.47%
DPS 2.73 1.36 7.75 5.39 5.58 2.07 2.89 -3.70%
NAPS 0.6024 0.5874 0.5426 0.5287 0.393 0.3835 0.3803 35.69%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 3.36 3.50 2.96 3.05 2.75 3.77 2.72 -
P/RPS 5.55 12.19 2.77 3.70 5.17 10.17 2.04 94.29%
P/EPS 40.55 83.73 18.32 22.36 34.08 61.70 14.08 101.77%
EY 2.47 1.19 5.46 4.47 2.93 1.62 7.10 -50.37%
DY 1.19 0.57 4.05 2.79 3.27 1.33 2.57 -40.00%
P/NAPS 3.80 4.06 3.52 3.66 4.33 4.06 2.95 18.29%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 08/12/16 02/09/16 23/06/16 14/03/16 09/12/15 18/08/15 22/06/15 -
Price 3.33 2.82 3.61 3.07 2.82 3.59 3.37 -
P/RPS 5.50 9.82 3.38 3.73 5.31 9.69 2.53 67.41%
P/EPS 40.19 67.46 22.34 22.51 34.94 58.76 17.44 74.02%
EY 2.49 1.48 4.48 4.44 2.86 1.70 5.73 -42.48%
DY 1.20 0.71 3.32 2.77 3.19 1.39 2.08 -30.58%
P/NAPS 3.77 3.27 4.29 3.68 4.45 3.87 3.66 1.98%

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