[SCGM] QoQ Quarter Result on 31-Oct-2008 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
10-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- -39.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 17,570 13,916 12,618 16,597 18,622 14,721 8,947 56.88%
PBT 2,710 2,207 332 1,497 2,307 2,302 1,174 74.75%
Tax -126 0 0 -273 -273 -423 -175 -19.68%
NP 2,584 2,207 332 1,224 2,034 1,879 999 88.53%
-
NP to SH 2,584 2,207 332 1,224 2,034 1,879 999 88.53%
-
Tax Rate 4.65% 0.00% 0.00% 18.24% 11.83% 18.38% 14.91% -
Total Cost 14,986 11,709 12,286 15,373 16,588 12,842 7,948 52.68%
-
Net Worth 53,103 49,073 46,503 48,671 47,526 15,548 6,317 313.97%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - 1,999 - - - 669 - -
Div Payout % - 90.58% - - - 35.61% - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 53,103 49,073 46,503 48,671 47,526 15,548 6,317 313.97%
NOSH 79,999 79,963 79,047 80,000 80,078 26,766 10,811 280.19%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 14.71% 15.86% 2.63% 7.37% 10.92% 12.76% 11.17% -
ROE 4.87% 4.50% 0.71% 2.51% 4.28% 12.08% 15.81% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 21.96 17.40 15.96 20.75 23.25 55.00 82.75 -58.73%
EPS 3.23 2.76 0.42 1.53 2.54 7.02 9.24 -50.40%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.6638 0.6137 0.5883 0.6084 0.5935 0.5809 0.5843 8.88%
Adjusted Per Share Value based on latest NOSH - 80,000
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 9.08 7.19 6.52 8.57 9.62 7.60 4.62 56.96%
EPS 1.33 1.14 0.17 0.63 1.05 0.97 0.52 87.13%
DPS 0.00 1.03 0.00 0.00 0.00 0.35 0.00 -
NAPS 0.2743 0.2535 0.2402 0.2514 0.2455 0.0803 0.0326 314.22%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 - -
Price 0.56 0.53 0.57 0.55 0.44 0.56 0.00 -
P/RPS 2.55 3.05 3.57 2.65 1.89 1.02 0.00 -
P/EPS 17.34 19.20 135.71 35.95 17.32 7.98 0.00 -
EY 5.77 5.21 0.74 2.78 5.77 12.54 0.00 -
DY 0.00 4.72 0.00 0.00 0.00 4.46 0.00 -
P/NAPS 0.84 0.86 0.97 0.90 0.74 0.96 0.00 -
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 18/09/09 26/06/09 26/03/09 10/12/08 22/09/08 25/06/08 25/03/08 -
Price 0.57 0.60 0.58 0.79 0.62 0.52 0.52 -
P/RPS 2.60 3.45 3.63 3.81 2.67 0.95 0.63 157.51%
P/EPS 17.65 21.74 138.10 51.63 24.41 7.41 5.63 114.35%
EY 5.67 4.60 0.72 1.94 4.10 13.50 17.77 -53.33%
DY 0.00 4.17 0.00 0.00 0.00 4.81 0.00 -
P/NAPS 0.86 0.98 0.99 1.30 1.04 0.90 0.89 -2.26%

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