[SCBUILD] QoQ TTM Result on 30-Apr-2015 [#1]

Announcement Date
29-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- 9.24%
YoY- -6.44%
View:
Show?
TTM Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 17,786 17,827 15,875 15,939 15,585 21,177 29,203 -28.08%
PBT -2,885 -7,329 -7,790 -7,417 -8,208 -7,927 -4,030 -19.92%
Tax 50 130 170 170 220 46 -925 -
NP -2,835 -7,199 -7,620 -7,247 -7,988 -7,881 -4,955 -31.01%
-
NP to SH -3,974 -6,653 -6,141 -6,069 -6,687 -6,199 -5,564 -20.04%
-
Tax Rate - - - - - - - -
Total Cost 20,621 25,026 23,495 23,186 23,573 29,058 34,158 -28.50%
-
Net Worth 298,659 31,717 16,799 0 33,163 12,414 8,999 926.16%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 298,659 31,717 16,799 0 33,163 12,414 8,999 926.16%
NOSH 807,187 792,941 420,000 829,090 829,090 413,809 300,000 93.10%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin -15.94% -40.38% -48.00% -45.47% -51.25% -37.21% -16.97% -
ROE -1.33% -20.98% -36.55% 0.00% -20.16% -49.93% -61.82% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 2.20 2.25 3.78 1.92 1.88 5.12 9.73 -62.78%
EPS -0.49 -0.84 -1.46 -0.73 -0.81 -1.50 -1.85 -58.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.04 0.04 0.00 0.04 0.03 0.03 431.37%
Adjusted Per Share Value based on latest NOSH - 829,090
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 1.66 1.66 1.48 1.48 1.45 1.97 2.72 -27.98%
EPS -0.37 -0.62 -0.57 -0.57 -0.62 -0.58 -0.52 -20.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2781 0.0295 0.0156 0.00 0.0309 0.0116 0.0084 924.50%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.04 0.05 0.05 0.05 0.045 0.065 0.09 -
P/RPS 1.82 2.22 1.32 2.60 2.39 1.27 0.92 57.39%
P/EPS -8.12 -5.96 -3.42 -6.83 -5.58 -4.34 -4.85 40.86%
EY -12.31 -16.78 -29.24 -14.64 -17.92 -23.05 -20.61 -29.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 1.25 1.25 0.00 1.13 2.17 3.00 -88.89%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 30/03/16 17/12/15 29/09/15 29/06/15 31/03/15 15/12/14 25/09/14 -
Price 0.045 0.045 0.05 0.055 0.055 0.04 0.095 -
P/RPS 2.04 2.00 1.32 2.86 2.93 0.78 0.98 62.81%
P/EPS -9.14 -5.36 -3.42 -7.51 -6.82 -2.67 -5.12 47.00%
EY -10.94 -18.65 -29.24 -13.31 -14.66 -37.45 -19.52 -31.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 1.13 1.25 0.00 1.38 1.33 3.17 -88.65%

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