[SCBUILD] QoQ Quarter Result on 30-Apr-2013 [#1]

Announcement Date
21-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 88.72%
YoY- 37.01%
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 9,149 11,794 9,333 3,409 4,149 6,087 1,207 284.45%
PBT -6,255 2,962 1,765 -611 -5,419 -339 -1,375 173.79%
Tax -44 -931 -170 0 2 0 0 -
NP -6,299 2,031 1,595 -611 -5,417 -339 -1,375 175.06%
-
NP to SH -4,774 -201 -108 -611 -5,417 -339 -1,375 128.77%
-
Tax Rate - 31.43% 9.63% - - - - -
Total Cost 15,448 9,763 7,738 4,020 9,566 6,426 2,582 228.49%
-
Net Worth 16,047 13,399 14,399 14,376 16,735 21,017 22,282 -19.60%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 16,047 13,399 14,399 14,376 16,735 21,017 22,282 -19.60%
NOSH 401,176 335,000 360,000 359,411 350,839 338,999 352,564 8.96%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin -68.85% 17.22% 17.09% -17.92% -130.56% -5.57% -113.92% -
ROE -29.75% -1.50% -0.75% -4.25% -32.37% -1.61% -6.17% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 2.28 3.52 2.59 0.95 1.18 1.80 0.34 254.37%
EPS -1.19 -0.06 -0.03 -0.17 -1.55 -0.10 -0.39 109.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.04 0.0477 0.062 0.0632 -26.22%
Adjusted Per Share Value based on latest NOSH - 359,411
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 0.85 1.10 0.87 0.32 0.39 0.57 0.11 289.40%
EPS -0.44 -0.02 -0.01 -0.06 -0.50 -0.03 -0.13 124.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0149 0.0125 0.0134 0.0134 0.0156 0.0196 0.0207 -19.63%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.09 0.10 0.125 0.06 0.08 0.09 0.08 -
P/RPS 3.95 2.84 4.82 6.33 6.76 5.01 23.37 -69.33%
P/EPS -7.56 -166.67 -416.67 -35.29 -5.18 -90.00 -20.51 -48.49%
EY -13.22 -0.60 -0.24 -2.83 -19.30 -1.11 -4.87 94.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.50 3.13 1.50 1.68 1.45 1.27 46.26%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/03/14 23/12/13 27/09/13 21/06/13 28/03/13 21/12/12 25/09/12 -
Price 0.085 0.095 0.11 0.075 0.065 0.08 0.09 -
P/RPS 3.73 2.70 4.24 7.91 5.50 4.46 26.29 -72.70%
P/EPS -7.14 -158.33 -366.67 -44.12 -4.21 -80.00 -23.08 -54.16%
EY -14.00 -0.63 -0.27 -2.27 -23.75 -1.25 -4.33 118.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.38 2.75 1.88 1.36 1.29 1.42 30.94%

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