[SCGM] QoQ Cumulative Quarter Result on 31-Jul-2012 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -64.7%
YoY- 30.96%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 96,894 74,285 48,438 25,545 82,111 60,124 40,249 79.71%
PBT 10,604 7,487 5,804 2,547 8,044 5,360 3,630 104.48%
Tax -2,651 -1,375 -1,075 -360 -1,848 -581 -494 206.83%
NP 7,953 6,112 4,729 2,187 6,196 4,779 3,136 86.07%
-
NP to SH 7,953 6,112 4,729 2,187 6,196 4,779 3,136 86.07%
-
Tax Rate 25.00% 18.37% 18.52% 14.13% 22.97% 10.84% 13.61% -
Total Cost 88,941 68,173 43,709 23,358 75,915 55,345 37,113 79.17%
-
Net Worth 66,016 64,071 62,701 62,726 63,399 59,661 60,375 6.14%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 66,016 64,071 62,701 62,726 63,399 59,661 60,375 6.14%
NOSH 80,010 80,000 80,016 80,109 79,948 80,050 79,999 0.00%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 8.21% 8.23% 9.76% 8.56% 7.55% 7.95% 7.79% -
ROE 12.05% 9.54% 7.54% 3.49% 9.77% 8.01% 5.19% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 121.10 92.86 60.53 31.89 102.71 75.11 50.31 79.70%
EPS 9.94 7.64 5.91 2.73 7.75 5.97 3.92 86.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8251 0.8009 0.7836 0.783 0.793 0.7453 0.7547 6.13%
Adjusted Per Share Value based on latest NOSH - 80,109
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 50.05 38.37 25.02 13.19 42.41 31.06 20.79 79.72%
EPS 4.11 3.16 2.44 1.13 3.20 2.47 1.62 86.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.341 0.331 0.3239 0.324 0.3275 0.3082 0.3119 6.13%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.55 0.525 0.67 0.71 0.77 0.49 0.47 -
P/RPS 0.45 0.57 1.11 2.23 0.75 0.65 0.93 -38.39%
P/EPS 5.53 6.87 11.34 26.01 9.94 8.21 11.99 -40.33%
EY 18.07 14.55 8.82 3.85 10.06 12.18 8.34 67.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.86 0.91 0.97 0.66 0.62 5.31%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 29/03/13 17/12/12 28/09/12 29/06/12 19/03/12 29/12/11 -
Price 1.10 0.58 0.50 0.69 0.74 0.83 0.50 -
P/RPS 0.91 0.62 0.83 2.16 0.72 1.11 0.99 -5.46%
P/EPS 11.07 7.59 8.46 25.27 9.55 13.90 12.76 -9.04%
EY 9.04 13.17 11.82 3.96 10.47 7.19 7.84 9.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.72 0.64 0.88 0.93 1.11 0.66 59.60%

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