[SCBUILD] QoQ Quarter Result on 30-Apr-2017 [#1]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
16-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- 95.16%
YoY- 77.69%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 7,656 2,034 2,972 8,866 10,970 15,450 16,647 -40.33%
PBT 3,599 -831 -889 17 -941 400 394 335.21%
Tax -715 -24 0 -75 -257 -265 -74 351.77%
NP 2,884 -855 -889 -58 -1,198 135 320 331.34%
-
NP to SH 2,884 -855 -889 -58 -1,198 135 320 331.34%
-
Tax Rate 19.87% - - 441.18% - 66.25% 18.78% -
Total Cost 4,772 2,889 3,861 8,924 12,168 15,315 16,327 -55.85%
-
Net Worth 32,673 29,884 30,907 32,521 32,521 33,400 33,600 -1.84%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 32,673 29,884 30,907 32,521 32,521 33,400 33,600 -1.84%
NOSH 883,077 883,077 883,077 878,965 878,965 878,964 800,000 6.78%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 37.67% -42.04% -29.91% -0.65% -10.92% 0.87% 1.92% -
ROE 8.83% -2.86% -2.88% -0.18% -3.68% 0.40% 0.95% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 0.87 0.23 0.34 1.01 1.25 1.76 2.08 -43.98%
EPS 0.33 -0.10 -0.10 -0.01 -0.14 0.01 0.04 306.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.034 0.035 0.037 0.037 0.038 0.042 -8.08%
Adjusted Per Share Value based on latest NOSH - 878,965
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 0.25 0.07 0.10 0.29 0.36 0.51 0.55 -40.79%
EPS 0.09 -0.03 -0.03 0.00 -0.04 0.00 0.01 330.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0107 0.0098 0.0101 0.0107 0.0107 0.011 0.011 -1.82%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.035 0.04 0.03 0.04 0.035 0.035 0.045 -
P/RPS 4.04 17.29 8.91 3.97 2.80 1.99 2.16 51.63%
P/EPS 10.72 -41.12 -29.80 -606.18 -25.68 227.88 112.50 -79.04%
EY 9.33 -2.43 -3.36 -0.16 -3.89 0.44 0.89 376.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.18 0.86 1.08 0.95 0.92 1.07 -7.60%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/03/18 22/12/17 21/09/17 16/06/17 31/03/17 22/12/16 23/09/16 -
Price 0.03 0.04 0.03 0.04 0.04 0.04 0.045 -
P/RPS 3.46 17.29 8.91 3.97 3.20 2.28 2.16 36.78%
P/EPS 9.19 -41.12 -29.80 -606.18 -29.35 260.43 112.50 -81.08%
EY 10.89 -2.43 -3.36 -0.16 -3.41 0.38 0.89 428.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.18 0.86 1.08 1.08 1.05 1.07 -16.89%

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