[SCBUILD] QoQ TTM Result on 30-Apr-2020 [#3]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- 60.74%
YoY- -150.76%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
TTM Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 6,188 6,233 6,220 2,720 2,046 9,148 10,198 -28.21%
PBT 713 581 514 -735 -1,872 2,652 2,089 -51.00%
Tax -313 -313 -313 0 0 -841 -841 -48.10%
NP 400 268 201 -735 -1,872 1,811 1,248 -53.00%
-
NP to SH 400 268 201 -735 -1,872 1,811 1,248 -53.00%
-
Tax Rate 43.90% 53.87% 60.89% - - 31.71% 40.26% -
Total Cost 5,788 5,965 6,019 3,455 3,918 7,337 8,950 -25.11%
-
Net Worth 36,556 33,557 34,440 33,557 32,674 33,556 33,556 5.84%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 36,556 33,557 34,440 33,557 32,674 33,556 33,556 5.84%
NOSH 958,090 883,090 883,090 883,090 883,090 883,077 883,077 5.55%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 6.46% 4.30% 3.23% -27.02% -91.50% 19.80% 12.24% -
ROE 1.09% 0.80% 0.58% -2.19% -5.73% 5.40% 3.72% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 0.66 0.71 0.70 0.31 0.23 1.04 1.15 -30.82%
EPS 0.04 0.03 0.02 -0.08 -0.21 0.21 0.14 -56.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.038 0.039 0.038 0.037 0.038 0.038 1.73%
Adjusted Per Share Value based on latest NOSH - 883,090
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 0.15 0.15 0.15 0.07 0.05 0.22 0.25 -28.75%
EPS 0.01 0.01 0.00 -0.02 -0.05 0.04 0.03 -51.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0089 0.0082 0.0084 0.0082 0.008 0.0082 0.0082 5.58%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 0.055 0.045 0.04 0.02 0.025 0.03 0.045 -
P/RPS 8.33 6.38 5.68 6.49 10.79 2.90 3.90 65.47%
P/EPS 128.88 148.28 175.74 -24.03 -11.79 14.63 31.84 152.91%
EY 0.78 0.67 0.57 -4.16 -8.48 6.84 3.14 -60.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.18 1.03 0.53 0.68 0.79 1.18 12.54%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 30/03/21 31/12/20 30/09/20 30/06/20 29/04/20 27/12/19 20/09/19 -
Price 0.08 0.06 0.04 0.03 0.02 0.03 0.035 -
P/RPS 12.12 8.50 5.68 9.74 8.63 2.90 3.03 150.92%
P/EPS 187.47 197.71 175.74 -36.04 -9.43 14.63 24.77 283.12%
EY 0.53 0.51 0.57 -2.77 -10.60 6.84 4.04 -74.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.58 1.03 0.79 0.54 0.79 0.92 70.18%

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