[SCBUILD] QoQ TTM Result on 31-Jan-2015 [#4]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
31-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- -7.87%
YoY- -17.44%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 17,827 15,875 15,939 15,585 21,177 29,203 33,975 -34.86%
PBT -7,329 -7,790 -7,417 -8,208 -7,927 -4,030 -2,369 111.88%
Tax 130 170 170 220 46 -925 -1,095 -
NP -7,199 -7,620 -7,247 -7,988 -7,881 -4,955 -3,464 62.63%
-
NP to SH -6,653 -6,141 -6,069 -6,687 -6,199 -5,564 -5,702 10.79%
-
Tax Rate - - - - - - - -
Total Cost 25,026 23,495 23,186 23,573 29,058 34,158 37,439 -23.49%
-
Net Worth 31,717 16,799 0 33,163 12,414 8,999 12,379 86.92%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 31,717 16,799 0 33,163 12,414 8,999 12,379 86.92%
NOSH 792,941 420,000 829,090 829,090 413,809 300,000 412,666 54.37%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin -40.38% -48.00% -45.47% -51.25% -37.21% -16.97% -10.20% -
ROE -20.98% -36.55% 0.00% -20.16% -49.93% -61.82% -46.06% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 2.25 3.78 1.92 1.88 5.12 9.73 8.23 -57.77%
EPS -0.84 -1.46 -0.73 -0.81 -1.50 -1.85 -1.38 -28.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.00 0.04 0.03 0.03 0.03 21.07%
Adjusted Per Share Value based on latest NOSH - 829,090
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 0.58 0.52 0.52 0.51 0.69 0.96 1.11 -35.04%
EPS -0.22 -0.20 -0.20 -0.22 -0.20 -0.18 -0.19 10.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0104 0.0055 0.00 0.0109 0.0041 0.003 0.0041 85.67%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.05 0.05 0.05 0.045 0.065 0.09 0.075 -
P/RPS 2.22 1.32 2.60 2.39 1.27 0.92 0.91 80.92%
P/EPS -5.96 -3.42 -6.83 -5.58 -4.34 -4.85 -5.43 6.38%
EY -16.78 -29.24 -14.64 -17.92 -23.05 -20.61 -18.42 -6.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.25 0.00 1.13 2.17 3.00 2.50 -36.92%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 17/12/15 29/09/15 29/06/15 31/03/15 15/12/14 25/09/14 27/06/14 -
Price 0.045 0.05 0.055 0.055 0.04 0.095 0.075 -
P/RPS 2.00 1.32 2.86 2.93 0.78 0.98 0.91 68.79%
P/EPS -5.36 -3.42 -7.51 -6.82 -2.67 -5.12 -5.43 -0.85%
EY -18.65 -29.24 -13.31 -14.66 -37.45 -19.52 -18.42 0.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.25 0.00 1.38 1.33 3.17 2.50 -41.01%

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