[SCGM] QoQ Quarter Result on 31-Jul-2009 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
18-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 17.08%
YoY- 27.04%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 15,217 16,939 17,992 17,570 13,916 12,618 16,597 -5.63%
PBT 1,907 1,485 2,093 2,710 2,207 332 1,497 17.56%
Tax -507 -181 -271 -126 0 0 -273 51.25%
NP 1,400 1,304 1,822 2,584 2,207 332 1,224 9.39%
-
NP to SH 1,400 1,304 1,822 2,584 2,207 332 1,224 9.39%
-
Tax Rate 26.59% 12.19% 12.95% 4.65% 0.00% 0.00% 18.24% -
Total Cost 13,817 15,635 16,170 14,986 11,709 12,286 15,373 -6.88%
-
Net Worth 53,735 52,343 50,968 53,103 49,073 46,503 48,671 6.84%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - 1,999 - - -
Div Payout % - - - - 90.58% - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 53,735 52,343 50,968 53,103 49,073 46,503 48,671 6.84%
NOSH 79,999 80,000 79,912 79,999 79,963 79,047 80,000 -0.00%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 9.20% 7.70% 10.13% 14.71% 15.86% 2.63% 7.37% -
ROE 2.61% 2.49% 3.57% 4.87% 4.50% 0.71% 2.51% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 19.02 21.17 22.51 21.96 17.40 15.96 20.75 -5.65%
EPS 1.75 1.63 2.28 3.23 2.76 0.42 1.53 9.39%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.6717 0.6543 0.6378 0.6638 0.6137 0.5883 0.6084 6.84%
Adjusted Per Share Value based on latest NOSH - 79,999
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 7.86 8.75 9.29 9.08 7.19 6.52 8.57 -5.61%
EPS 0.72 0.67 0.94 1.33 1.14 0.17 0.63 9.33%
DPS 0.00 0.00 0.00 0.00 1.03 0.00 0.00 -
NAPS 0.2776 0.2704 0.2633 0.2743 0.2535 0.2402 0.2514 6.85%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.51 0.52 0.56 0.56 0.53 0.57 0.55 -
P/RPS 2.68 2.46 2.49 2.55 3.05 3.57 2.65 0.75%
P/EPS 29.14 31.90 24.56 17.34 19.20 135.71 35.95 -13.09%
EY 3.43 3.13 4.07 5.77 5.21 0.74 2.78 15.08%
DY 0.00 0.00 0.00 0.00 4.72 0.00 0.00 -
P/NAPS 0.76 0.79 0.88 0.84 0.86 0.97 0.90 -10.68%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 25/06/10 19/03/10 23/12/09 18/09/09 26/06/09 26/03/09 10/12/08 -
Price 0.53 0.51 0.50 0.57 0.60 0.58 0.79 -
P/RPS 2.79 2.41 2.22 2.60 3.45 3.63 3.81 -18.80%
P/EPS 30.29 31.29 21.93 17.65 21.74 138.10 51.63 -29.98%
EY 3.30 3.20 4.56 5.67 4.60 0.72 1.94 42.63%
DY 0.00 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.79 0.78 0.78 0.86 0.98 0.99 1.30 -28.32%

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