[SCGM] QoQ Cumulative Quarter Result on 31-Oct-2014 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
18-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 85.77%
YoY- 14.73%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 29,637 106,632 80,764 53,400 27,276 100,300 76,515 -46.95%
PBT 5,936 20,607 13,580 8,682 4,593 15,006 11,310 -35.01%
Tax -1,050 -5,150 -3,150 -2,100 -1,050 -3,516 -2,294 -40.69%
NP 4,886 15,457 10,430 6,582 3,543 11,490 9,016 -33.60%
-
NP to SH 4,886 15,457 10,430 6,582 3,543 11,490 9,016 -33.60%
-
Tax Rate 17.69% 24.99% 23.20% 24.19% 22.86% 23.43% 20.28% -
Total Cost 24,751 91,175 70,334 46,818 23,733 88,810 67,499 -48.86%
-
Net Worth 74,241 73,633 75,801 70,346 69,420 73,396 70,911 3.11%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 3,998 5,598 5,598 15 - - - -
Div Payout % 81.83% 36.22% 53.68% 0.24% - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 74,241 73,633 75,801 70,346 69,420 73,396 70,911 3.11%
NOSH 79,967 79,984 79,984 79,975 79,977 80,013 79,999 -0.02%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 16.49% 14.50% 12.91% 12.33% 12.99% 11.46% 11.78% -
ROE 6.58% 20.99% 13.76% 9.36% 5.10% 15.65% 12.71% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 37.06 133.32 100.97 66.77 34.10 125.35 95.64 -46.94%
EPS 6.11 19.32 13.04 8.23 4.43 14.36 11.27 -33.58%
DPS 5.00 7.00 7.00 0.02 0.00 0.00 0.00 -
NAPS 0.9284 0.9206 0.9477 0.8796 0.868 0.9173 0.8864 3.14%
Adjusted Per Share Value based on latest NOSH - 79,973
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 15.31 55.08 41.72 27.58 14.09 51.81 39.52 -46.95%
EPS 2.52 7.98 5.39 3.40 1.83 5.93 4.66 -33.69%
DPS 2.07 2.89 2.89 0.01 0.00 0.00 0.00 -
NAPS 0.3835 0.3803 0.3915 0.3634 0.3586 0.3791 0.3663 3.11%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 3.77 2.72 2.34 2.08 1.98 1.47 0.88 -
P/RPS 10.17 2.04 2.32 3.12 5.81 1.17 0.92 398.42%
P/EPS 61.70 14.08 17.94 25.27 44.70 10.24 7.81 298.16%
EY 1.62 7.10 5.57 3.96 2.24 9.77 12.81 -74.90%
DY 1.33 2.57 2.99 0.01 0.00 0.00 0.00 -
P/NAPS 4.06 2.95 2.47 2.36 2.28 1.60 0.99 156.87%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 18/08/15 22/06/15 18/03/15 18/12/14 12/09/14 23/06/14 28/03/14 -
Price 3.59 3.37 2.69 1.74 2.38 2.04 1.12 -
P/RPS 9.69 2.53 2.66 2.61 6.98 1.63 1.17 310.93%
P/EPS 58.76 17.44 20.63 21.14 53.72 14.21 9.94 228.00%
EY 1.70 5.73 4.85 4.73 1.86 7.04 10.06 -69.53%
DY 1.39 2.08 2.60 0.01 0.00 0.00 0.00 -
P/NAPS 3.87 3.66 2.84 1.98 2.74 2.22 1.26 111.73%

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