[SCBUILD] QoQ Quarter Result on 30-Apr-2011 [#1]

Announcement Date
24-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- 117.48%
YoY- 105.26%
View:
Show?
Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 1,379 1,180 1,600 4,849 3,144 3,933 2,579 -34.04%
PBT -134 -380 27 57 -326 560 -1,524 -80.13%
Tax 0 0 0 0 0 0 0 -
NP -134 -380 27 57 -326 560 -1,524 -80.13%
-
NP to SH -134 -380 27 57 -326 560 -1,524 -80.13%
-
Tax Rate - - 0.00% 0.00% - 0.00% - -
Total Cost 1,513 1,560 1,573 4,792 3,470 3,373 4,103 -48.48%
-
Net Worth 3,738 3,940 4,144 4,346 4,268 4,555 4,054 -5.25%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 3,738 3,940 4,144 4,346 4,268 4,555 4,054 -5.25%
NOSH 133,999 140,740 135,000 142,500 139,047 139,749 139,816 -2.78%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin -9.72% -32.20% 1.69% 1.18% -10.37% 14.24% -59.09% -
ROE -3.58% -9.64% 0.65% 1.31% -7.64% 12.29% -37.59% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 1.03 0.84 1.19 3.40 2.26 2.81 1.84 -32.00%
EPS -0.10 -0.27 0.02 0.04 -0.23 0.40 -1.09 -79.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0279 0.028 0.0307 0.0305 0.0307 0.0326 0.029 -2.53%
Adjusted Per Share Value based on latest NOSH - 142,500
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 0.13 0.11 0.15 0.45 0.29 0.37 0.24 -33.47%
EPS -0.01 -0.04 0.00 0.01 -0.03 0.05 -0.14 -82.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0035 0.0037 0.0039 0.004 0.004 0.0042 0.0038 -5.32%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.13 0.14 0.14 0.07 0.07 0.05 0.05 -
P/RPS 12.63 16.70 11.81 2.06 3.10 1.78 2.71 178.23%
P/EPS -130.00 -51.85 700.00 175.00 -29.86 12.48 -4.59 823.51%
EY -0.77 -1.93 0.14 0.57 -3.35 8.01 -21.80 -89.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.66 5.00 4.56 2.30 2.28 1.53 1.72 93.99%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 27/03/12 20/12/11 29/09/11 24/06/11 31/03/11 29/12/10 29/09/10 -
Price 0.16 0.16 0.16 0.12 0.06 0.04 0.05 -
P/RPS 15.55 19.08 13.50 3.53 2.65 1.42 2.71 219.49%
P/EPS -160.00 -59.26 800.00 300.00 -25.59 9.98 -4.59 960.21%
EY -0.63 -1.69 0.13 0.33 -3.91 10.02 -21.80 -90.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.73 5.71 5.21 3.93 1.95 1.23 1.72 122.56%

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