[SCIB] QoQ Quarter Result on 30-Sep-2017 [#3]

Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -272.32%
YoY- 34.91%
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 16,102 21,421 21,285 17,912 14,708 14,879 15,484 2.65%
PBT -6,778 213 885 -386 224 -841 3,826 -
Tax 0 0 -140 0 0 0 0 -
NP -6,778 213 745 -386 224 -841 3,826 -
-
NP to SH -6,778 213 745 -386 224 -841 3,826 -
-
Tax Rate - 0.00% 15.82% - 0.00% - 0.00% -
Total Cost 22,880 21,208 20,540 18,298 14,484 15,720 11,658 56.94%
-
Net Worth 52,388 59,258 59,258 54,683 52,266 50,902 52,239 0.19%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 52,388 59,258 59,258 54,683 52,266 50,902 52,239 0.19%
NOSH 85,882 85,882 85,882 80,416 74,666 73,771 73,576 10.89%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -42.09% 0.99% 3.50% -2.15% 1.52% -5.65% 24.71% -
ROE -12.94% 0.36% 1.26% -0.71% 0.43% -1.65% 7.32% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 18.75 24.94 24.78 22.27 19.70 20.17 21.04 -7.41%
EPS -7.89 0.25 0.87 -0.48 0.30 -1.14 5.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.69 0.69 0.68 0.70 0.69 0.71 -9.65%
Adjusted Per Share Value based on latest NOSH - 80,416
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2.44 3.25 3.23 2.72 2.23 2.26 2.35 2.54%
EPS -1.03 0.03 0.11 -0.06 0.03 -0.13 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0795 0.09 0.09 0.083 0.0793 0.0773 0.0793 0.16%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.67 0.525 0.52 0.62 0.65 0.60 0.59 -
P/RPS 3.57 2.10 2.10 2.78 3.30 2.97 2.80 17.63%
P/EPS -8.49 211.68 59.94 -129.17 216.67 -52.63 11.35 -
EY -11.78 0.47 1.67 -0.77 0.46 -1.90 8.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.76 0.75 0.91 0.93 0.87 0.83 20.71%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 28/02/18 29/11/17 29/08/17 31/05/17 28/02/17 -
Price 0.595 0.72 0.62 0.56 0.57 0.68 0.56 -
P/RPS 3.17 2.89 2.50 2.51 2.89 3.37 2.66 12.44%
P/EPS -7.54 290.31 71.47 -116.67 190.00 -59.65 10.77 -
EY -13.26 0.34 1.40 -0.86 0.53 -1.68 9.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.04 0.90 0.82 0.81 0.99 0.79 15.49%

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