[SCBUILD] QoQ TTM Result on 31-Jul-2007 [#2]

Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- -346.22%
YoY- -165.86%
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 7,968 8,557 10,130 15,106 16,562 18,567 20,247 -46.32%
PBT -7,530 -7,077 -7,396 -3,495 -694 1,574 5,660 -
Tax 430 424 30 -118 -125 -232 -705 -
NP -7,100 -6,653 -7,366 -3,613 -819 1,342 4,955 -
-
NP to SH -7,100 -6,641 -7,354 -3,601 -807 1,342 4,955 -
-
Tax Rate - - - - - 14.74% 12.46% -
Total Cost 15,068 15,210 17,496 18,719 17,381 17,225 15,292 -0.97%
-
Net Worth 12,560 14,278 15,005 17,451 19,705 20,970 22,506 -32.24%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 12,560 14,278 15,005 17,451 19,705 20,970 22,506 -32.24%
NOSH 139,565 140,677 139,719 139,615 139,756 140,555 140,666 -0.52%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin -89.11% -77.75% -72.71% -23.92% -4.95% 7.23% 24.47% -
ROE -56.52% -46.51% -49.01% -20.63% -4.10% 6.40% 22.02% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 5.71 6.08 7.25 10.82 11.85 13.21 14.39 -46.03%
EPS -5.09 -4.72 -5.26 -2.58 -0.58 0.95 3.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.1015 0.1074 0.125 0.141 0.1492 0.16 -31.88%
Adjusted Per Share Value based on latest NOSH - 139,615
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 0.19 0.21 0.25 0.37 0.40 0.45 0.49 -46.85%
EPS -0.17 -0.16 -0.18 -0.09 -0.02 0.03 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0031 0.0035 0.0037 0.0043 0.0048 0.0051 0.0055 -31.79%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.07 0.06 0.10 0.16 0.19 0.25 0.28 -
P/RPS 1.23 0.99 1.38 1.48 1.60 1.89 1.95 -26.47%
P/EPS -1.38 -1.27 -1.90 -6.20 -32.90 26.18 7.95 -
EY -72.67 -78.68 -52.63 -16.12 -3.04 3.82 12.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.59 0.93 1.28 1.35 1.68 1.75 -41.67%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 28/03/08 27/12/07 27/09/07 28/06/07 06/04/07 27/12/06 -
Price 0.07 0.06 0.08 0.12 0.16 0.23 0.23 -
P/RPS 1.23 0.99 1.10 1.11 1.35 1.74 1.60 -16.09%
P/EPS -1.38 -1.27 -1.52 -4.65 -27.71 24.09 6.53 -
EY -72.67 -78.68 -65.79 -21.49 -3.61 4.15 15.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.59 0.74 0.96 1.13 1.54 1.44 -33.57%

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