[SCBUILD] QoQ TTM Result on 31-Jul-2006 [#2]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
04-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 12.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 16,562 18,567 20,247 19,518 15,655 11,464 5,513 108.62%
PBT -694 1,574 5,660 6,057 5,434 4,318 1,811 -
Tax -125 -232 -705 -589 -582 -469 -32 148.65%
NP -819 1,342 4,955 5,468 4,852 3,849 1,779 -
-
NP to SH -807 1,342 4,955 5,468 4,852 3,849 1,779 -
-
Tax Rate - 14.74% 12.46% 9.72% 10.71% 10.86% 1.77% -
Total Cost 17,381 17,225 15,292 14,050 10,803 7,615 3,734 179.56%
-
Net Worth 19,705 20,970 22,506 21,139 20,621 893 783 763.85%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 19,705 20,970 22,506 21,139 20,621 893 783 763.85%
NOSH 139,756 140,555 140,666 140,000 70,139 6,394 4,441 903.08%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin -4.95% 7.23% 24.47% 28.02% 30.99% 33.57% 32.27% -
ROE -4.10% 6.40% 22.02% 25.87% 23.53% 430.89% 227.17% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 11.85 13.21 14.39 13.94 22.32 179.29 124.11 -79.19%
EPS -0.58 0.95 3.52 3.91 6.92 60.20 40.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.141 0.1492 0.16 0.151 0.294 0.1397 0.1763 -13.87%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 0.40 0.45 0.49 0.48 0.38 0.28 0.13 111.98%
EPS -0.02 0.03 0.12 0.13 0.12 0.09 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0048 0.0051 0.0055 0.0052 0.005 0.0002 0.0002 736.89%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 - -
Price 0.19 0.25 0.28 0.35 0.99 1.03 0.00 -
P/RPS 1.60 1.89 1.95 2.51 4.44 0.57 0.00 -
P/EPS -32.90 26.18 7.95 8.96 14.31 1.71 0.00 -
EY -3.04 3.82 12.58 11.16 6.99 58.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.68 1.75 2.32 3.37 7.37 0.00 -
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 28/06/07 06/04/07 27/12/06 04/10/06 - - - -
Price 0.16 0.23 0.23 0.31 0.00 0.00 0.00 -
P/RPS 1.35 1.74 1.60 2.22 0.00 0.00 0.00 -
P/EPS -27.71 24.09 6.53 7.94 0.00 0.00 0.00 -
EY -3.61 4.15 15.32 12.60 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.54 1.44 2.05 0.00 0.00 0.00 -

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