[SCBUILD] QoQ Quarter Result on 31-Oct-2016 [#3]

Announcement Date
22-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- -57.81%
YoY- 110.01%
View:
Show?
Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 2,972 8,866 10,970 15,450 16,647 2,106 3,516 -10.61%
PBT -889 17 -941 400 394 -260 -2,092 -43.50%
Tax 0 -75 -257 -265 -74 0 50 -
NP -889 -58 -1,198 135 320 -260 -2,042 -42.58%
-
NP to SH -889 -58 -1,198 135 320 -260 -2,583 -50.92%
-
Tax Rate - 441.18% - 66.25% 18.78% - - -
Total Cost 3,861 8,924 12,168 15,315 16,327 2,366 5,558 -21.58%
-
Net Worth 30,907 32,521 32,521 33,400 33,600 31,199 298,659 -77.98%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 30,907 32,521 32,521 33,400 33,600 31,199 298,659 -77.98%
NOSH 883,077 878,965 878,965 878,964 800,000 866,666 807,187 6.17%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin -29.91% -0.65% -10.92% 0.87% 1.92% -12.35% -58.08% -
ROE -2.88% -0.18% -3.68% 0.40% 0.95% -0.83% -0.86% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 0.34 1.01 1.25 1.76 2.08 0.24 0.44 -15.80%
EPS -0.10 -0.01 -0.14 0.01 0.04 -0.03 -0.32 -53.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.035 0.037 0.037 0.038 0.042 0.036 0.37 -79.26%
Adjusted Per Share Value based on latest NOSH - 878,964
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 0.28 0.83 1.02 1.44 1.55 0.20 0.33 -10.38%
EPS -0.08 -0.01 -0.11 0.01 0.03 -0.02 -0.24 -51.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0288 0.0303 0.0303 0.0311 0.0313 0.029 0.2781 -77.97%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.03 0.04 0.035 0.035 0.045 0.04 0.04 -
P/RPS 8.91 3.97 2.80 1.99 2.16 16.46 9.18 -1.97%
P/EPS -29.80 -606.18 -25.68 227.88 112.50 -133.33 -12.50 78.55%
EY -3.36 -0.16 -3.89 0.44 0.89 -0.75 -8.00 -43.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.08 0.95 0.92 1.07 1.11 0.11 294.41%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 21/09/17 16/06/17 31/03/17 22/12/16 23/09/16 30/06/16 30/03/16 -
Price 0.03 0.04 0.04 0.04 0.045 0.045 0.045 -
P/RPS 8.91 3.97 3.20 2.28 2.16 18.52 10.33 -9.39%
P/EPS -29.80 -606.18 -29.35 260.43 112.50 -150.00 -14.06 65.07%
EY -3.36 -0.16 -3.41 0.38 0.89 -0.67 -7.11 -39.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.08 1.08 1.05 1.07 1.25 0.12 272.16%

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