[SCBUILD] QoQ TTM Result on 30-Apr-2008 [#1]

Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- -6.91%
YoY- -779.8%
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 17,409 12,595 11,400 7,968 8,557 10,130 15,106 9.87%
PBT -7,282 -2,653 -5,187 -7,530 -7,077 -7,396 -3,495 62.76%
Tax -244 430 430 430 424 30 -118 61.95%
NP -7,526 -2,223 -4,757 -7,100 -6,653 -7,366 -3,613 62.74%
-
NP to SH -7,526 -2,223 -4,757 -7,100 -6,641 -7,354 -3,601 63.10%
-
Tax Rate - - - - - - - -
Total Cost 24,935 14,818 16,157 15,068 15,210 17,496 18,719 20.95%
-
Net Worth 10,611 14,381 12,512 12,560 14,278 15,005 17,451 -28.11%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 10,611 14,381 12,512 12,560 14,278 15,005 17,451 -28.11%
NOSH 139,811 156,666 137,500 139,565 140,677 139,719 139,615 0.09%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin -43.23% -17.65% -41.73% -89.11% -77.75% -72.71% -23.92% -
ROE -70.92% -15.46% -38.02% -56.52% -46.51% -49.01% -20.63% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 12.45 8.04 8.29 5.71 6.08 7.25 10.82 9.75%
EPS -5.38 -1.42 -3.46 -5.09 -4.72 -5.26 -2.58 62.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.0918 0.091 0.09 0.1015 0.1074 0.125 -28.18%
Adjusted Per Share Value based on latest NOSH - 139,565
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 0.43 0.31 0.28 0.19 0.21 0.25 0.37 10.48%
EPS -0.18 -0.05 -0.12 -0.17 -0.16 -0.18 -0.09 58.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0026 0.0035 0.0031 0.0031 0.0035 0.0037 0.0043 -28.38%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.06 0.06 0.07 0.07 0.06 0.10 0.16 -
P/RPS 0.48 0.75 0.84 1.23 0.99 1.38 1.48 -52.63%
P/EPS -1.11 -4.23 -2.02 -1.38 -1.27 -1.90 -6.20 -68.06%
EY -89.72 -23.65 -49.42 -72.67 -78.68 -52.63 -16.12 212.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.65 0.77 0.78 0.59 0.93 1.28 -27.40%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/03/09 26/12/08 25/09/08 30/06/08 28/03/08 27/12/07 27/09/07 -
Price 0.03 0.05 0.06 0.07 0.06 0.08 0.12 -
P/RPS 0.24 0.62 0.72 1.23 0.99 1.10 1.11 -63.80%
P/EPS -0.56 -3.52 -1.73 -1.38 -1.27 -1.52 -4.65 -75.45%
EY -179.43 -28.38 -57.66 -72.67 -78.68 -65.79 -21.49 308.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.54 0.66 0.78 0.59 0.74 0.96 -44.06%

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