[SCBUILD] QoQ TTM Result on 31-Jul-2008 [#2]

Announcement Date
25-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 33.0%
YoY- -32.1%
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 17,648 17,409 12,595 11,400 7,968 8,557 10,130 44.83%
PBT -6,641 -7,282 -2,653 -5,187 -7,530 -7,077 -7,396 -6.93%
Tax -244 -244 430 430 430 424 30 -
NP -6,885 -7,526 -2,223 -4,757 -7,100 -6,653 -7,366 -4.40%
-
NP to SH -6,885 -7,526 -2,223 -4,757 -7,100 -6,641 -7,354 -4.30%
-
Tax Rate - - - - - - - -
Total Cost 24,533 24,935 14,818 16,157 15,068 15,210 17,496 25.30%
-
Net Worth 7,013 10,611 14,381 12,512 12,560 14,278 15,005 -39.80%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 7,013 10,611 14,381 12,512 12,560 14,278 15,005 -39.80%
NOSH 139,710 139,811 156,666 137,500 139,565 140,677 139,719 -0.00%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin -39.01% -43.23% -17.65% -41.73% -89.11% -77.75% -72.71% -
ROE -98.17% -70.92% -15.46% -38.02% -56.52% -46.51% -49.01% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 12.63 12.45 8.04 8.29 5.71 6.08 7.25 44.82%
EPS -4.93 -5.38 -1.42 -3.46 -5.09 -4.72 -5.26 -4.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0502 0.0759 0.0918 0.091 0.09 0.1015 0.1074 -39.79%
Adjusted Per Share Value based on latest NOSH - 137,500
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 0.58 0.57 0.41 0.37 0.26 0.28 0.33 45.68%
EPS -0.23 -0.25 -0.07 -0.16 -0.23 -0.22 -0.24 -2.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0023 0.0035 0.0047 0.0041 0.0041 0.0047 0.0049 -39.63%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.03 0.06 0.06 0.07 0.07 0.06 0.10 -
P/RPS 0.24 0.48 0.75 0.84 1.23 0.99 1.38 -68.87%
P/EPS -0.61 -1.11 -4.23 -2.02 -1.38 -1.27 -1.90 -53.14%
EY -164.27 -89.72 -23.65 -49.42 -72.67 -78.68 -52.63 113.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.79 0.65 0.77 0.78 0.59 0.93 -25.35%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 29/06/09 30/03/09 26/12/08 25/09/08 30/06/08 28/03/08 27/12/07 -
Price 0.05 0.03 0.05 0.06 0.07 0.06 0.08 -
P/RPS 0.40 0.24 0.62 0.72 1.23 0.99 1.10 -49.08%
P/EPS -1.01 -0.56 -3.52 -1.73 -1.38 -1.27 -1.52 -23.87%
EY -98.56 -179.43 -28.38 -57.66 -72.67 -78.68 -65.79 30.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.40 0.54 0.66 0.78 0.59 0.74 22.25%

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