[SCBUILD] QoQ Quarter Result on 31-Jul-2013 [#2]

Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 82.32%
YoY- 92.15%
View:
Show?
Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 3,699 9,149 11,794 9,333 3,409 4,149 6,087 -28.32%
PBT -841 -6,255 2,962 1,765 -611 -5,419 -339 83.56%
Tax 50 -44 -931 -170 0 2 0 -
NP -791 -6,299 2,031 1,595 -611 -5,417 -339 76.19%
-
NP to SH -619 -4,774 -201 -108 -611 -5,417 -339 49.55%
-
Tax Rate - - 31.43% 9.63% - - - -
Total Cost 4,490 15,448 9,763 7,738 4,020 9,566 6,426 -21.31%
-
Net Worth 12,379 16,047 13,399 14,399 14,376 16,735 21,017 -29.80%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 12,379 16,047 13,399 14,399 14,376 16,735 21,017 -29.80%
NOSH 412,666 401,176 335,000 360,000 359,411 350,839 338,999 14.04%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin -21.38% -68.85% 17.22% 17.09% -17.92% -130.56% -5.57% -
ROE -5.00% -29.75% -1.50% -0.75% -4.25% -32.37% -1.61% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 0.90 2.28 3.52 2.59 0.95 1.18 1.80 -37.08%
EPS -0.15 -1.19 -0.06 -0.03 -0.17 -1.55 -0.10 31.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.04 0.04 0.04 0.0477 0.062 -38.44%
Adjusted Per Share Value based on latest NOSH - 360,000
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 0.34 0.85 1.10 0.87 0.32 0.39 0.57 -29.20%
EPS -0.06 -0.44 -0.02 -0.01 -0.06 -0.50 -0.03 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0115 0.0149 0.0125 0.0134 0.0134 0.0156 0.0196 -29.98%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.075 0.09 0.10 0.125 0.06 0.08 0.09 -
P/RPS 8.37 3.95 2.84 4.82 6.33 6.76 5.01 40.92%
P/EPS -50.00 -7.56 -166.67 -416.67 -35.29 -5.18 -90.00 -32.49%
EY -2.00 -13.22 -0.60 -0.24 -2.83 -19.30 -1.11 48.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.25 2.50 3.13 1.50 1.68 1.45 43.92%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 31/03/14 23/12/13 27/09/13 21/06/13 28/03/13 21/12/12 -
Price 0.075 0.085 0.095 0.11 0.075 0.065 0.08 -
P/RPS 8.37 3.73 2.70 4.24 7.91 5.50 4.46 52.32%
P/EPS -50.00 -7.14 -158.33 -366.67 -44.12 -4.21 -80.00 -26.96%
EY -2.00 -14.00 -0.63 -0.27 -2.27 -23.75 -1.25 36.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.13 2.38 2.75 1.88 1.36 1.29 55.62%

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