[SCBUILD] QoQ Quarter Result on 31-Oct-2009 [#3]

Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 34.65%
YoY- -1576.6%
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 2,579 1,051 4,056 1,995 616 1,836 7,512 -51.06%
PBT -1,524 -1,083 1,175 -694 -1,062 -964 -5,889 -59.49%
Tax 0 0 13 0 0 0 -244 -
NP -1,524 -1,083 1,188 -694 -1,062 -964 -6,133 -60.57%
-
NP to SH -1,524 -1,083 1,188 -694 -1,062 -964 -6,133 -60.57%
-
Tax Rate - - -1.11% - - - - -
Total Cost 4,103 2,134 2,868 2,689 1,678 2,800 13,645 -55.21%
-
Net Worth 4,054 5,415 6,574 5,163 5,896 7,013 10,611 -47.44%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 4,054 5,415 6,574 5,163 5,896 7,013 10,611 -47.44%
NOSH 139,816 140,649 139,882 138,800 139,736 139,710 139,811 0.00%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin -59.09% -103.04% 29.29% -34.79% -172.40% -52.51% -81.64% -
ROE -37.59% -20.00% 18.07% -13.44% -18.01% -13.75% -57.79% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 1.84 0.75 2.90 1.44 0.44 1.31 5.37 -51.12%
EPS -1.09 -0.77 0.85 -0.50 -0.76 -0.69 -4.38 -60.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.029 0.0385 0.047 0.0372 0.0422 0.0502 0.0759 -47.43%
Adjusted Per Share Value based on latest NOSH - 138,800
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 0.06 0.03 0.10 0.05 0.02 0.04 0.18 -52.02%
EPS -0.04 -0.03 0.03 -0.02 -0.03 -0.02 -0.15 -58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.001 0.0013 0.0016 0.0013 0.0014 0.0017 0.0026 -47.20%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.05 0.05 0.05 0.05 0.05 0.03 0.06 -
P/RPS 2.71 6.69 1.72 3.48 11.34 2.28 1.12 80.52%
P/EPS -4.59 -6.49 5.89 -10.00 -6.58 -4.35 -1.37 124.40%
EY -21.80 -15.40 16.99 -10.00 -15.20 -23.00 -73.11 -55.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.30 1.06 1.34 1.18 0.60 0.79 68.22%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 29/09/10 30/06/10 01/04/10 23/12/09 28/09/09 29/06/09 30/03/09 -
Price 0.05 0.05 0.05 0.05 0.05 0.05 0.03 -
P/RPS 2.71 6.69 1.72 3.48 11.34 3.80 0.56 186.92%
P/EPS -4.59 -6.49 5.89 -10.00 -6.58 -7.25 -0.68 258.41%
EY -21.80 -15.40 16.99 -10.00 -15.20 -13.80 -146.22 -71.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.30 1.06 1.34 1.18 1.00 0.40 165.13%

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