[SCGM] QoQ Quarter Result on 31-Oct-2010 [#2]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 21.8%
YoY- 4.56%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 21,473 20,509 19,798 17,215 17,548 15,217 16,939 17.18%
PBT 1,889 1,450 2,122 2,012 1,671 1,907 1,485 17.45%
Tax -219 380 -366 -107 -107 -507 -181 13.58%
NP 1,670 1,830 1,756 1,905 1,564 1,400 1,304 17.98%
-
NP to SH 1,670 1,830 1,756 1,905 1,564 1,400 1,304 17.98%
-
Tax Rate 11.59% -26.21% 17.25% 5.32% 6.40% 26.59% 12.19% -
Total Cost 19,803 18,679 18,042 15,310 15,984 13,817 15,635 17.11%
-
Net Worth 58,841 57,872 55,968 56,781 54,708 53,735 52,343 8.13%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 58,841 57,872 55,968 56,781 54,708 53,735 52,343 8.13%
NOSH 79,904 79,912 79,818 80,042 79,795 79,999 80,000 -0.08%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 7.78% 8.92% 8.87% 11.07% 8.91% 9.20% 7.70% -
ROE 2.84% 3.16% 3.14% 3.35% 2.86% 2.61% 2.49% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 26.87 25.66 24.80 21.51 21.99 19.02 21.17 17.27%
EPS 2.09 2.29 2.20 2.38 1.96 1.75 1.63 18.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7364 0.7242 0.7012 0.7094 0.6856 0.6717 0.6543 8.22%
Adjusted Per Share Value based on latest NOSH - 80,042
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 11.09 10.59 10.23 8.89 9.06 7.86 8.75 17.16%
EPS 0.86 0.95 0.91 0.98 0.81 0.72 0.67 18.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3039 0.2989 0.2891 0.2933 0.2826 0.2776 0.2704 8.12%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.505 0.50 0.49 0.53 0.51 0.51 0.52 -
P/RPS 1.88 1.95 1.98 2.46 2.32 2.68 2.46 -16.45%
P/EPS 24.16 21.83 22.27 22.27 26.02 29.14 31.90 -16.95%
EY 4.14 4.58 4.49 4.49 3.84 3.43 3.13 20.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 0.70 0.75 0.74 0.76 0.79 -8.65%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 28/09/11 28/06/11 29/03/11 28/12/10 28/09/10 25/06/10 19/03/10 -
Price 0.48 0.51 0.63 0.50 0.56 0.53 0.51 -
P/RPS 1.79 1.99 2.54 2.32 2.55 2.79 2.41 -18.03%
P/EPS 22.97 22.27 28.64 21.01 28.57 30.29 31.29 -18.66%
EY 4.35 4.49 3.49 4.76 3.50 3.30 3.20 22.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.90 0.70 0.82 0.79 0.78 -11.47%

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