[SCBUILD] QoQ Quarter Result on 31-Oct-2012 [#3]

Announcement Date
21-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 75.35%
YoY- 10.79%
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 9,333 3,409 4,149 6,087 1,207 658 1,379 258.21%
PBT 1,765 -611 -5,419 -339 -1,375 -970 -134 -
Tax -170 0 2 0 0 0 0 -
NP 1,595 -611 -5,417 -339 -1,375 -970 -134 -
-
NP to SH -108 -611 -5,417 -339 -1,375 -970 -134 -13.40%
-
Tax Rate 9.63% - - - - - - -
Total Cost 7,738 4,020 9,566 6,426 2,582 1,628 1,513 197.13%
-
Net Worth 14,399 14,376 16,735 21,017 22,282 2,952 3,738 145.93%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 14,399 14,376 16,735 21,017 22,282 2,952 3,738 145.93%
NOSH 360,000 359,411 350,839 338,999 352,564 140,579 133,999 93.37%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 17.09% -17.92% -130.56% -5.57% -113.92% -147.42% -9.72% -
ROE -0.75% -4.25% -32.37% -1.61% -6.17% -32.86% -3.58% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 2.59 0.95 1.18 1.80 0.34 0.47 1.03 85.02%
EPS -0.03 -0.17 -1.55 -0.10 -0.39 -0.69 -0.10 -55.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.0477 0.062 0.0632 0.021 0.0279 27.17%
Adjusted Per Share Value based on latest NOSH - 338,999
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 0.87 0.32 0.39 0.57 0.11 0.06 0.13 255.53%
EPS -0.01 -0.06 -0.50 -0.03 -0.13 -0.09 -0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0134 0.0134 0.0156 0.0196 0.0207 0.0027 0.0035 144.93%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.125 0.06 0.08 0.09 0.08 0.13 0.13 -
P/RPS 4.82 6.33 6.76 5.01 23.37 27.77 12.63 -47.41%
P/EPS -416.67 -35.29 -5.18 -90.00 -20.51 -18.84 -130.00 117.54%
EY -0.24 -2.83 -19.30 -1.11 -4.87 -5.31 -0.77 -54.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 1.50 1.68 1.45 1.27 6.19 4.66 -23.32%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 21/06/13 28/03/13 21/12/12 25/09/12 26/06/12 27/03/12 -
Price 0.11 0.075 0.065 0.08 0.09 0.09 0.16 -
P/RPS 4.24 7.91 5.50 4.46 26.29 19.23 15.55 -57.98%
P/EPS -366.67 -44.12 -4.21 -80.00 -23.08 -13.04 -160.00 73.90%
EY -0.27 -2.27 -23.75 -1.25 -4.33 -7.67 -0.63 -43.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 1.88 1.36 1.29 1.42 4.29 5.73 -38.72%

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