[SCBUILD] QoQ Quarter Result on 31-Jan-2015 [#4]

Announcement Date
31-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- -529.43%
YoY- -10.22%
View:
Show?
Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 5,720 4,497 4,053 3,557 3,768 4,561 3,699 33.61%
PBT -474 -269 -50 -6,536 -935 104 -841 -31.69%
Tax 0 0 0 130 40 0 50 -
NP -474 -269 -50 -6,406 -895 104 -791 -28.85%
-
NP to SH -1,348 -42 -1 -5,262 -836 30 -619 67.77%
-
Tax Rate - - - - - 0.00% - -
Total Cost 6,194 4,766 4,103 9,963 4,663 4,457 4,490 23.84%
-
Net Worth 31,717 16,799 33,163 33,163 12,414 8,999 12,379 86.92%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 31,717 16,799 33,163 33,163 12,414 8,999 12,379 86.92%
NOSH 792,941 420,000 829,090 829,090 413,809 300,000 412,666 54.37%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin -8.29% -5.98% -1.23% -180.10% -23.75% 2.28% -21.38% -
ROE -4.25% -0.25% 0.00% -15.87% -6.73% 0.33% -5.00% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 0.72 1.07 0.49 0.43 0.91 1.52 0.90 -13.78%
EPS -0.17 -0.01 0.00 -0.66 -0.21 0.01 -0.15 8.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.04 0.03 0.03 0.03 21.07%
Adjusted Per Share Value based on latest NOSH - 829,090
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 0.53 0.42 0.38 0.33 0.35 0.42 0.34 34.33%
EPS -0.13 0.00 0.00 -0.49 -0.08 0.00 -0.06 67.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0295 0.0156 0.0309 0.0309 0.0116 0.0084 0.0115 87.07%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.05 0.05 0.05 0.045 0.065 0.09 0.075 -
P/RPS 6.93 4.67 10.23 10.49 7.14 5.92 8.37 -11.79%
P/EPS -29.41 -500.00 -41,454.54 -7.09 -32.17 900.00 -50.00 -29.73%
EY -3.40 -0.20 0.00 -14.10 -3.11 0.11 -2.00 42.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.25 1.25 1.13 2.17 3.00 2.50 -36.92%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 17/12/15 29/09/15 29/06/15 31/03/15 15/12/14 25/09/14 27/06/14 -
Price 0.045 0.05 0.055 0.055 0.04 0.095 0.075 -
P/RPS 6.24 4.67 11.25 12.82 4.39 6.25 8.37 -17.73%
P/EPS -26.47 -500.00 -45,600.00 -8.67 -19.80 950.00 -50.00 -34.48%
EY -3.78 -0.20 0.00 -11.54 -5.05 0.11 -2.00 52.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.25 1.38 1.38 1.33 3.17 2.50 -41.01%

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