[SCBUILD] QoQ Quarter Result on 30-Apr-2014 [#1]

Announcement Date
27-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- 87.03%
YoY- -1.31%
View:
Show?
Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 3,557 3,768 4,561 3,699 9,149 11,794 9,333 -47.34%
PBT -6,536 -935 104 -841 -6,255 2,962 1,765 -
Tax 130 40 0 50 -44 -931 -170 -
NP -6,406 -895 104 -791 -6,299 2,031 1,595 -
-
NP to SH -5,262 -836 30 -619 -4,774 -201 -108 1224.57%
-
Tax Rate - - 0.00% - - 31.43% 9.63% -
Total Cost 9,963 4,663 4,457 4,490 15,448 9,763 7,738 18.29%
-
Net Worth 33,163 12,414 8,999 12,379 16,047 13,399 14,399 74.13%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 33,163 12,414 8,999 12,379 16,047 13,399 14,399 74.13%
NOSH 829,090 413,809 300,000 412,666 401,176 335,000 360,000 74.12%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin -180.10% -23.75% 2.28% -21.38% -68.85% 17.22% 17.09% -
ROE -15.87% -6.73% 0.33% -5.00% -29.75% -1.50% -0.75% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 0.43 0.91 1.52 0.90 2.28 3.52 2.59 -69.69%
EPS -0.66 -0.21 0.01 -0.15 -1.19 -0.06 -0.03 680.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.03 0.03 0.03 0.04 0.04 0.04 0.00%
Adjusted Per Share Value based on latest NOSH - 412,666
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 0.33 0.35 0.42 0.34 0.85 1.10 0.87 -47.50%
EPS -0.49 -0.08 0.00 -0.06 -0.44 -0.02 -0.01 1229.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0309 0.0116 0.0084 0.0115 0.0149 0.0125 0.0134 74.27%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.045 0.065 0.09 0.075 0.09 0.10 0.125 -
P/RPS 10.49 7.14 5.92 8.37 3.95 2.84 4.82 67.70%
P/EPS -7.09 -32.17 900.00 -50.00 -7.56 -166.67 -416.67 -93.33%
EY -14.10 -3.11 0.11 -2.00 -13.22 -0.60 -0.24 1400.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 2.17 3.00 2.50 2.25 2.50 3.13 -49.20%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 31/03/15 15/12/14 25/09/14 27/06/14 31/03/14 23/12/13 27/09/13 -
Price 0.055 0.04 0.095 0.075 0.085 0.095 0.11 -
P/RPS 12.82 4.39 6.25 8.37 3.73 2.70 4.24 108.67%
P/EPS -8.67 -19.80 950.00 -50.00 -7.14 -158.33 -366.67 -91.70%
EY -11.54 -5.05 0.11 -2.00 -14.00 -0.63 -0.27 1114.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.33 3.17 2.50 2.13 2.38 2.75 -36.77%

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