[SCGM] QoQ Quarter Result on 30-Apr-2011 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 4.21%
YoY- 30.71%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 19,876 18,776 21,473 20,509 19,798 17,215 17,548 8.63%
PBT 2,109 1,640 1,889 1,450 2,122 2,012 1,671 16.73%
Tax -366 -275 -219 380 -366 -107 -107 126.51%
NP 1,743 1,365 1,670 1,830 1,756 1,905 1,564 7.47%
-
NP to SH 1,743 1,365 1,670 1,830 1,756 1,905 1,564 7.47%
-
Tax Rate 17.35% 16.77% 11.59% -26.21% 17.25% 5.32% 6.40% -
Total Cost 18,133 17,411 19,803 18,679 18,042 15,310 15,984 8.74%
-
Net Worth 59,589 60,243 58,841 57,872 55,968 56,781 54,708 5.84%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 59,589 60,243 58,841 57,872 55,968 56,781 54,708 5.84%
NOSH 79,954 79,824 79,904 79,912 79,818 80,042 79,795 0.13%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 8.77% 7.27% 7.78% 8.92% 8.87% 11.07% 8.91% -
ROE 2.92% 2.27% 2.84% 3.16% 3.14% 3.35% 2.86% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 24.86 23.52 26.87 25.66 24.80 21.51 21.99 8.49%
EPS 2.18 1.71 2.09 2.29 2.20 2.38 1.96 7.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7453 0.7547 0.7364 0.7242 0.7012 0.7094 0.6856 5.70%
Adjusted Per Share Value based on latest NOSH - 79,912
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 10.27 9.70 11.09 10.59 10.23 8.89 9.06 8.69%
EPS 0.90 0.71 0.86 0.95 0.91 0.98 0.81 7.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3078 0.3112 0.3039 0.2989 0.2891 0.2933 0.2826 5.84%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.49 0.47 0.505 0.50 0.49 0.53 0.51 -
P/RPS 1.97 2.00 1.88 1.95 1.98 2.46 2.32 -10.30%
P/EPS 22.48 27.49 24.16 21.83 22.27 22.27 26.02 -9.26%
EY 4.45 3.64 4.14 4.58 4.49 4.49 3.84 10.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.69 0.69 0.70 0.75 0.74 -7.32%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 19/03/12 29/12/11 28/09/11 28/06/11 29/03/11 28/12/10 28/09/10 -
Price 0.83 0.50 0.48 0.51 0.63 0.50 0.56 -
P/RPS 3.34 2.13 1.79 1.99 2.54 2.32 2.55 19.65%
P/EPS 38.07 29.24 22.97 22.27 28.64 21.01 28.57 21.02%
EY 2.63 3.42 4.35 4.49 3.49 4.76 3.50 -17.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.66 0.65 0.70 0.90 0.70 0.82 22.30%

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