[SCGM] QoQ Quarter Result on 31-Oct-2009 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- -29.49%
YoY- 48.86%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 17,548 15,217 16,939 17,992 17,570 13,916 12,618 24.66%
PBT 1,671 1,907 1,485 2,093 2,710 2,207 332 194.56%
Tax -107 -507 -181 -271 -126 0 0 -
NP 1,564 1,400 1,304 1,822 2,584 2,207 332 181.81%
-
NP to SH 1,564 1,400 1,304 1,822 2,584 2,207 332 181.81%
-
Tax Rate 6.40% 26.59% 12.19% 12.95% 4.65% 0.00% 0.00% -
Total Cost 15,984 13,817 15,635 16,170 14,986 11,709 12,286 19.23%
-
Net Worth 54,708 53,735 52,343 50,968 53,103 49,073 46,503 11.47%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - 1,999 - -
Div Payout % - - - - - 90.58% - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 54,708 53,735 52,343 50,968 53,103 49,073 46,503 11.47%
NOSH 79,795 79,999 80,000 79,912 79,999 79,963 79,047 0.63%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 8.91% 9.20% 7.70% 10.13% 14.71% 15.86% 2.63% -
ROE 2.86% 2.61% 2.49% 3.57% 4.87% 4.50% 0.71% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 21.99 19.02 21.17 22.51 21.96 17.40 15.96 23.89%
EPS 1.96 1.75 1.63 2.28 3.23 2.76 0.42 180.04%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.6856 0.6717 0.6543 0.6378 0.6638 0.6137 0.5883 10.77%
Adjusted Per Share Value based on latest NOSH - 79,912
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 9.06 7.86 8.75 9.29 9.08 7.19 6.52 24.59%
EPS 0.81 0.72 0.67 0.94 1.33 1.14 0.17 183.96%
DPS 0.00 0.00 0.00 0.00 0.00 1.03 0.00 -
NAPS 0.2826 0.2776 0.2704 0.2633 0.2743 0.2535 0.2402 11.47%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.51 0.51 0.52 0.56 0.56 0.53 0.57 -
P/RPS 2.32 2.68 2.46 2.49 2.55 3.05 3.57 -25.03%
P/EPS 26.02 29.14 31.90 24.56 17.34 19.20 135.71 -66.85%
EY 3.84 3.43 3.13 4.07 5.77 5.21 0.74 200.63%
DY 0.00 0.00 0.00 0.00 0.00 4.72 0.00 -
P/NAPS 0.74 0.76 0.79 0.88 0.84 0.86 0.97 -16.55%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 25/06/10 19/03/10 23/12/09 18/09/09 26/06/09 26/03/09 -
Price 0.56 0.53 0.51 0.50 0.57 0.60 0.58 -
P/RPS 2.55 2.79 2.41 2.22 2.60 3.45 3.63 -21.02%
P/EPS 28.57 30.29 31.29 21.93 17.65 21.74 138.10 -65.12%
EY 3.50 3.30 3.20 4.56 5.67 4.60 0.72 187.79%
DY 0.00 0.00 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.82 0.79 0.78 0.78 0.86 0.98 0.99 -11.83%

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