[SCGM] QoQ Cumulative Quarter Result on 31-Jul-2013 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -60.68%
YoY- 42.98%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 100,300 76,515 51,770 25,744 96,894 74,285 48,438 62.67%
PBT 15,006 11,310 7,057 3,384 10,604 7,487 5,804 88.70%
Tax -3,516 -2,294 -1,320 -257 -2,651 -1,375 -1,075 120.81%
NP 11,490 9,016 5,737 3,127 7,953 6,112 4,729 81.02%
-
NP to SH 11,490 9,016 5,737 3,127 7,953 6,112 4,729 81.02%
-
Tax Rate 23.43% 20.28% 18.70% 7.59% 25.00% 18.37% 18.52% -
Total Cost 88,810 67,499 46,033 22,617 88,941 68,173 43,709 60.62%
-
Net Worth 73,396 70,911 69,316 69,001 66,016 64,071 62,701 11.10%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 73,396 70,911 69,316 69,001 66,016 64,071 62,701 11.10%
NOSH 80,013 79,999 80,013 79,974 80,010 80,000 80,016 -0.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 11.46% 11.78% 11.08% 12.15% 8.21% 8.23% 9.76% -
ROE 15.65% 12.71% 8.28% 4.53% 12.05% 9.54% 7.54% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 125.35 95.64 64.70 32.19 121.10 92.86 60.53 62.68%
EPS 14.36 11.27 7.17 3.91 9.94 7.64 5.91 81.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9173 0.8864 0.8663 0.8628 0.8251 0.8009 0.7836 11.10%
Adjusted Per Share Value based on latest NOSH - 79,974
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 51.81 39.52 26.74 13.30 50.05 38.37 25.02 62.67%
EPS 5.93 4.66 2.96 1.62 4.11 3.16 2.44 81.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3791 0.3663 0.358 0.3564 0.341 0.331 0.3239 11.09%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.47 0.88 0.875 0.955 0.55 0.525 0.67 -
P/RPS 1.17 0.92 1.35 2.97 0.45 0.57 1.11 3.58%
P/EPS 10.24 7.81 12.20 24.42 5.53 6.87 11.34 -6.59%
EY 9.77 12.81 8.19 4.09 18.07 14.55 8.82 7.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.99 1.01 1.11 0.67 0.66 0.86 51.44%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 23/06/14 28/03/14 30/12/13 26/09/13 28/06/13 29/03/13 17/12/12 -
Price 2.04 1.12 0.95 0.99 1.10 0.58 0.50 -
P/RPS 1.63 1.17 1.47 3.08 0.91 0.62 0.83 57.01%
P/EPS 14.21 9.94 13.25 25.32 11.07 7.59 8.46 41.43%
EY 7.04 10.06 7.55 3.95 9.04 13.17 11.82 -29.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.26 1.10 1.15 1.33 0.72 0.64 129.67%

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