[SCGM] QoQ Quarter Result on 31-Jul-2012 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 53.47%
YoY- 30.96%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 22,609 25,847 22,893 25,545 21,986 19,876 18,776 13.19%
PBT 3,117 1,683 3,029 2,547 2,200 2,109 1,640 53.49%
Tax -1,276 -300 -800 -360 -775 -366 -275 178.45%
NP 1,841 1,383 2,229 2,187 1,425 1,743 1,365 22.09%
-
NP to SH 1,841 1,383 2,299 2,187 1,425 1,743 1,365 22.09%
-
Tax Rate 40.94% 17.83% 26.41% 14.13% 35.23% 17.35% 16.77% -
Total Cost 20,768 24,464 20,664 23,358 20,561 18,133 17,411 12.48%
-
Net Worth 66,043 64,025 64,569 62,726 63,484 59,589 60,243 6.32%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 66,043 64,025 64,569 62,726 63,484 59,589 60,243 6.32%
NOSH 80,043 79,942 82,401 80,109 80,056 79,954 79,824 0.18%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 8.14% 5.35% 9.74% 8.56% 6.48% 8.77% 7.27% -
ROE 2.79% 2.16% 3.56% 3.49% 2.24% 2.92% 2.27% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 28.25 32.33 27.78 31.89 27.46 24.86 23.52 13.00%
EPS 2.30 1.73 2.79 2.73 1.78 2.18 1.71 21.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8251 0.8009 0.7836 0.783 0.793 0.7453 0.7547 6.13%
Adjusted Per Share Value based on latest NOSH - 80,109
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 11.68 13.35 11.82 13.19 11.36 10.27 9.70 13.19%
EPS 0.95 0.71 1.19 1.13 0.74 0.90 0.71 21.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3411 0.3307 0.3335 0.324 0.3279 0.3078 0.3112 6.31%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.55 0.525 0.67 0.71 0.77 0.49 0.47 -
P/RPS 1.95 1.62 2.41 2.23 2.80 1.97 2.00 -1.67%
P/EPS 23.91 30.35 24.01 26.01 43.26 22.48 27.49 -8.88%
EY 4.18 3.30 4.16 3.85 2.31 4.45 3.64 9.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.86 0.91 0.97 0.66 0.62 5.31%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 29/03/13 17/12/12 28/09/12 29/06/12 19/03/12 29/12/11 -
Price 1.10 0.58 0.50 0.69 0.74 0.83 0.50 -
P/RPS 3.89 1.79 1.80 2.16 2.69 3.34 2.13 49.46%
P/EPS 47.83 33.53 17.92 25.27 41.57 38.07 29.24 38.87%
EY 2.09 2.98 5.58 3.96 2.41 2.63 3.42 -28.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.72 0.64 0.88 0.93 1.11 0.66 59.60%

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