[SCBUILD] QoQ TTM Result on 31-Jan-2014 [#4]

Announcement Date
31-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- 10.15%
YoY- 29.71%
View:
Show?
TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 21,177 29,203 33,975 33,685 28,685 22,978 14,852 26.60%
PBT -7,927 -4,030 -2,369 -2,139 -1,303 -4,604 -7,744 1.56%
Tax 46 -925 -1,095 -1,145 -1,099 -168 2 704.15%
NP -7,881 -4,955 -3,464 -3,284 -2,402 -4,772 -7,742 1.19%
-
NP to SH -6,199 -5,564 -5,702 -5,694 -6,337 -6,475 -7,742 -13.73%
-
Tax Rate - - - - - - - -
Total Cost 29,058 34,158 37,439 36,969 31,087 27,750 22,594 18.20%
-
Net Worth 12,414 8,999 12,379 16,047 13,399 14,399 14,376 -9.29%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 12,414 8,999 12,379 16,047 13,399 14,399 14,376 -9.29%
NOSH 413,809 300,000 412,666 401,176 335,000 360,000 359,411 9.82%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin -37.21% -16.97% -10.20% -9.75% -8.37% -20.77% -52.13% -
ROE -49.93% -61.82% -46.06% -35.48% -47.29% -44.97% -53.85% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 5.12 9.73 8.23 8.40 8.56 6.38 4.13 15.35%
EPS -1.50 -1.85 -1.38 -1.42 -1.89 -1.80 -2.15 -21.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.03 0.04 0.04 0.04 0.04 -17.40%
Adjusted Per Share Value based on latest NOSH - 401,176
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 1.97 2.72 3.16 3.14 2.67 2.14 1.38 26.69%
EPS -0.58 -0.52 -0.53 -0.53 -0.59 -0.60 -0.72 -13.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0116 0.0084 0.0115 0.0149 0.0125 0.0134 0.0134 -9.14%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.065 0.09 0.075 0.09 0.10 0.125 0.06 -
P/RPS 1.27 0.92 0.91 1.07 1.17 1.96 1.45 -8.43%
P/EPS -4.34 -4.85 -5.43 -6.34 -5.29 -6.95 -2.79 34.14%
EY -23.05 -20.61 -18.42 -15.77 -18.92 -14.39 -35.90 -25.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 3.00 2.50 2.25 2.50 3.13 1.50 27.82%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 15/12/14 25/09/14 27/06/14 31/03/14 23/12/13 27/09/13 21/06/13 -
Price 0.04 0.095 0.075 0.085 0.095 0.11 0.075 -
P/RPS 0.78 0.98 0.91 1.01 1.11 1.72 1.81 -42.85%
P/EPS -2.67 -5.12 -5.43 -5.99 -5.02 -6.12 -3.48 -16.15%
EY -37.45 -19.52 -18.42 -16.70 -19.91 -16.35 -28.72 19.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 3.17 2.50 2.13 2.38 2.75 1.88 -20.55%

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