[SCBUILD] QoQ TTM Result on 31-Jan-2009 [#4]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -238.55%
YoY- -13.33%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 11,959 12,425 17,648 17,409 12,595 11,400 7,968 30.99%
PBT -8,609 -7,868 -6,641 -7,282 -2,653 -5,187 -7,530 9.31%
Tax -244 -244 -244 -244 430 430 430 -
NP -8,853 -8,112 -6,885 -7,526 -2,223 -4,757 -7,100 15.80%
-
NP to SH -8,853 -8,112 -6,885 -7,526 -2,223 -4,757 -7,100 15.80%
-
Tax Rate - - - - - - - -
Total Cost 20,812 20,537 24,533 24,935 14,818 16,157 15,068 23.95%
-
Net Worth 5,163 5,896 7,013 10,611 14,381 12,512 12,560 -44.62%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 5,163 5,896 7,013 10,611 14,381 12,512 12,560 -44.62%
NOSH 138,800 139,736 139,710 139,811 156,666 137,500 139,565 -0.36%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin -74.03% -65.29% -39.01% -43.23% -17.65% -41.73% -89.11% -
ROE -171.46% -137.56% -98.17% -70.92% -15.46% -38.02% -56.52% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 8.62 8.89 12.63 12.45 8.04 8.29 5.71 31.49%
EPS -6.38 -5.81 -4.93 -5.38 -1.42 -3.46 -5.09 16.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0372 0.0422 0.0502 0.0759 0.0918 0.091 0.09 -44.42%
Adjusted Per Share Value based on latest NOSH - 139,811
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 0.39 0.41 0.58 0.57 0.41 0.37 0.26 30.94%
EPS -0.29 -0.27 -0.23 -0.25 -0.07 -0.16 -0.23 16.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0017 0.0019 0.0023 0.0035 0.0047 0.0041 0.0041 -44.30%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.05 0.05 0.03 0.06 0.06 0.07 0.07 -
P/RPS 0.58 0.56 0.24 0.48 0.75 0.84 1.23 -39.33%
P/EPS -0.78 -0.86 -0.61 -1.11 -4.23 -2.02 -1.38 -31.56%
EY -127.56 -116.10 -164.27 -89.72 -23.65 -49.42 -72.67 45.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.18 0.60 0.79 0.65 0.77 0.78 43.29%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 23/12/09 28/09/09 29/06/09 30/03/09 26/12/08 25/09/08 30/06/08 -
Price 0.05 0.05 0.05 0.03 0.05 0.06 0.07 -
P/RPS 0.58 0.56 0.40 0.24 0.62 0.72 1.23 -39.33%
P/EPS -0.78 -0.86 -1.01 -0.56 -3.52 -1.73 -1.38 -31.56%
EY -127.56 -116.10 -98.56 -179.43 -28.38 -57.66 -72.67 45.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.18 1.00 0.40 0.54 0.66 0.78 43.29%

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