[SCGM] QoQ Cumulative Quarter Result on 31-Jul-2009 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
18-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -54.27%
YoY- 27.04%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 67,717 52,500 35,562 17,570 61,754 47,838 35,220 54.80%
PBT 8,195 6,288 4,804 2,710 6,422 3,669 3,875 64.98%
Tax -1,086 -578 -397 -126 -771 -546 -546 58.35%
NP 7,109 5,710 4,407 2,584 5,651 3,123 3,329 66.06%
-
NP to SH 7,109 5,710 4,407 2,584 5,651 3,123 3,329 66.06%
-
Tax Rate 13.25% 9.19% 8.26% 4.65% 12.01% 14.88% 14.09% -
Total Cost 60,608 46,790 31,155 14,986 56,103 44,715 31,891 53.60%
-
Net Worth 53,713 52,325 51,012 53,103 49,122 47,109 48,686 6.78%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - 2,001 - - -
Div Payout % - - - - 35.41% - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 53,713 52,325 51,012 53,103 49,122 47,109 48,686 6.78%
NOSH 79,966 79,971 79,981 79,999 80,042 80,076 80,024 -0.04%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 10.50% 10.88% 12.39% 14.71% 9.15% 6.53% 9.45% -
ROE 13.24% 10.91% 8.64% 4.87% 11.50% 6.63% 6.84% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 84.68 65.65 44.46 21.96 77.15 59.74 44.01 54.88%
EPS 8.89 7.14 5.51 3.23 7.06 3.90 4.16 66.14%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.6717 0.6543 0.6378 0.6638 0.6137 0.5883 0.6084 6.84%
Adjusted Per Share Value based on latest NOSH - 79,999
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 34.98 27.12 18.37 9.08 31.90 24.71 18.19 54.82%
EPS 3.67 2.95 2.28 1.33 2.92 1.61 1.72 65.96%
DPS 0.00 0.00 0.00 0.00 1.03 0.00 0.00 -
NAPS 0.2774 0.2703 0.2635 0.2743 0.2537 0.2433 0.2515 6.77%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.51 0.52 0.56 0.56 0.53 0.57 0.55 -
P/RPS 0.60 0.79 1.26 2.55 0.69 0.95 1.25 -38.77%
P/EPS 5.74 7.28 10.16 17.34 7.51 14.62 13.22 -42.74%
EY 17.43 13.73 9.84 5.77 13.32 6.84 7.56 74.78%
DY 0.00 0.00 0.00 0.00 4.72 0.00 0.00 -
P/NAPS 0.76 0.79 0.88 0.84 0.86 0.97 0.90 -10.68%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 25/06/10 19/03/10 23/12/09 18/09/09 26/06/09 26/03/09 10/12/08 -
Price 0.53 0.51 0.50 0.57 0.60 0.58 0.79 -
P/RPS 0.63 0.78 1.12 2.60 0.78 0.97 1.79 -50.24%
P/EPS 5.96 7.14 9.07 17.65 8.50 14.87 18.99 -53.91%
EY 16.77 14.00 11.02 5.67 11.77 6.72 5.27 116.80%
DY 0.00 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.79 0.78 0.78 0.86 0.98 0.99 1.30 -28.32%

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