[SCBUILD] QoQ Quarter Result on 31-Oct-2020 [#1]

Announcement Date
31-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- -162.47%
YoY- 19.14%
View:
Show?
Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 1,632 675 514 530 3,955 1,189 559 104.40%
PBT -360 -774 -440 -283 766 670 -572 -26.57%
Tax -20 12 0 0 -313 0 0 -
NP -380 -762 -440 -283 453 670 -572 -23.88%
-
NP to SH -380 -762 -440 -283 453 670 -572 -23.88%
-
Tax Rate - - - - 40.86% 0.00% - -
Total Cost 2,012 1,437 954 813 3,502 519 1,131 46.86%
-
Net Worth 36,966 38,430 36,556 33,557 34,440 33,557 32,674 8.58%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 36,966 38,430 36,556 33,557 34,440 33,557 32,674 8.58%
NOSH 1,059,090 1,038,090 958,090 883,090 883,090 883,090 883,090 12.89%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin -23.28% -112.89% -85.60% -53.40% 11.45% 56.35% -102.33% -
ROE -1.03% -1.98% -1.20% -0.84% 1.32% 2.00% -1.75% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 0.17 0.07 0.05 0.06 0.45 0.13 0.06 100.35%
EPS -0.04 -0.08 -0.05 -0.03 0.05 0.08 -0.06 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.041 0.039 0.038 0.039 0.038 0.037 1.79%
Adjusted Per Share Value based on latest NOSH - 883,090
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 0.15 0.06 0.05 0.05 0.37 0.11 0.05 108.14%
EPS -0.04 -0.07 -0.04 -0.03 0.04 0.06 -0.05 -13.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0344 0.0358 0.034 0.0312 0.0321 0.0312 0.0304 8.59%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.07 0.11 0.055 0.045 0.04 0.02 0.025 -
P/RPS 41.73 152.75 100.30 74.98 8.93 14.85 39.49 3.75%
P/EPS -179.20 -135.31 -117.17 -140.42 77.98 26.36 -38.60 178.55%
EY -0.56 -0.74 -0.85 -0.71 1.28 3.79 -2.59 -64.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.68 1.41 1.18 1.03 0.53 0.68 94.29%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/09/21 30/07/21 30/03/21 31/12/20 30/09/20 30/06/20 29/04/20 -
Price 0.09 0.07 0.08 0.06 0.04 0.03 0.02 -
P/RPS 53.65 97.21 145.89 99.97 8.93 22.28 31.60 42.36%
P/EPS -230.40 -86.11 -170.42 -187.23 77.98 39.54 -30.88 282.29%
EY -0.43 -1.16 -0.59 -0.53 1.28 2.53 -3.24 -74.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 1.71 2.05 1.58 1.03 0.79 0.54 168.30%

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