[SCBUILD] QoQ Quarter Result on 31-Jul-2012 [#2]

Announcement Date
25-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -41.75%
YoY- -5192.59%
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 3,409 4,149 6,087 1,207 658 1,379 1,180 102.97%
PBT -611 -5,419 -339 -1,375 -970 -134 -380 37.28%
Tax 0 2 0 0 0 0 0 -
NP -611 -5,417 -339 -1,375 -970 -134 -380 37.28%
-
NP to SH -611 -5,417 -339 -1,375 -970 -134 -380 37.28%
-
Tax Rate - - - - - - - -
Total Cost 4,020 9,566 6,426 2,582 1,628 1,513 1,560 88.06%
-
Net Worth 14,376 16,735 21,017 22,282 2,952 3,738 3,940 137.19%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 14,376 16,735 21,017 22,282 2,952 3,738 3,940 137.19%
NOSH 359,411 350,839 338,999 352,564 140,579 133,999 140,740 86.93%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -17.92% -130.56% -5.57% -113.92% -147.42% -9.72% -32.20% -
ROE -4.25% -32.37% -1.61% -6.17% -32.86% -3.58% -9.64% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 0.95 1.18 1.80 0.34 0.47 1.03 0.84 8.55%
EPS -0.17 -1.55 -0.10 -0.39 -0.69 -0.10 -0.27 -26.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0477 0.062 0.0632 0.021 0.0279 0.028 26.87%
Adjusted Per Share Value based on latest NOSH - 352,564
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 0.32 0.39 0.57 0.11 0.06 0.13 0.11 103.91%
EPS -0.06 -0.50 -0.03 -0.13 -0.09 -0.01 -0.04 31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0134 0.0156 0.0196 0.0207 0.0027 0.0035 0.0037 136.01%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.06 0.08 0.09 0.08 0.13 0.13 0.14 -
P/RPS 6.33 6.76 5.01 23.37 27.77 12.63 16.70 -47.65%
P/EPS -35.29 -5.18 -90.00 -20.51 -18.84 -130.00 -51.85 -22.64%
EY -2.83 -19.30 -1.11 -4.87 -5.31 -0.77 -1.93 29.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.68 1.45 1.27 6.19 4.66 5.00 -55.21%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 21/06/13 28/03/13 21/12/12 25/09/12 26/06/12 27/03/12 20/12/11 -
Price 0.075 0.065 0.08 0.09 0.09 0.16 0.16 -
P/RPS 7.91 5.50 4.46 26.29 19.23 15.55 19.08 -44.43%
P/EPS -44.12 -4.21 -80.00 -23.08 -13.04 -160.00 -59.26 -17.86%
EY -2.27 -23.75 -1.25 -4.33 -7.67 -0.63 -1.69 21.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.36 1.29 1.42 4.29 5.73 5.71 -52.35%

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