[SCBUILD] QoQ TTM Result on 31-Jul-2010 [#2]

Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- -27.98%
YoY- 73.95%
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 14,505 10,707 11,619 9,681 7,718 8,503 11,959 13.77%
PBT -1,233 -2,373 -872 -2,126 -1,664 -1,545 -8,609 -72.72%
Tax 0 0 13 13 13 13 -244 -
NP -1,233 -2,373 -859 -2,113 -1,651 -1,532 -8,853 -73.22%
-
NP to SH -1,233 -2,373 -859 -2,113 -1,651 -1,532 -8,853 -73.22%
-
Tax Rate - - - - - - - -
Total Cost 15,738 13,080 12,478 11,794 9,369 10,035 20,812 -17.04%
-
Net Worth 4,346 4,268 4,555 4,054 5,415 6,574 5,163 -10.87%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 4,346 4,268 4,555 4,054 5,415 6,574 5,163 -10.87%
NOSH 142,500 139,047 139,749 139,816 140,649 139,882 138,800 1.77%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin -8.50% -22.16% -7.39% -21.83% -21.39% -18.02% -74.03% -
ROE -28.37% -55.59% -18.85% -52.11% -30.49% -23.30% -171.46% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 10.18 7.70 8.31 6.92 5.49 6.08 8.62 11.76%
EPS -0.87 -1.71 -0.61 -1.51 -1.17 -1.10 -6.38 -73.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0305 0.0307 0.0326 0.029 0.0385 0.047 0.0372 -12.43%
Adjusted Per Share Value based on latest NOSH - 139,816
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 0.48 0.35 0.38 0.32 0.25 0.28 0.39 14.89%
EPS -0.04 -0.08 -0.03 -0.07 -0.05 -0.05 -0.29 -73.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0014 0.0014 0.0015 0.0013 0.0018 0.0022 0.0017 -12.17%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.07 0.07 0.05 0.05 0.05 0.05 0.05 -
P/RPS 0.69 0.91 0.60 0.72 0.91 0.82 0.58 12.31%
P/EPS -8.09 -4.10 -8.13 -3.31 -4.26 -4.57 -0.78 377.63%
EY -12.36 -24.38 -12.29 -30.23 -23.48 -21.90 -127.56 -78.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.28 1.53 1.72 1.30 1.06 1.34 43.49%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 24/06/11 31/03/11 29/12/10 29/09/10 30/06/10 01/04/10 23/12/09 -
Price 0.12 0.06 0.04 0.05 0.05 0.05 0.05 -
P/RPS 1.18 0.78 0.48 0.72 0.91 0.82 0.58 60.76%
P/EPS -13.87 -3.52 -6.51 -3.31 -4.26 -4.57 -0.78 584.87%
EY -7.21 -28.44 -15.37 -30.23 -23.48 -21.90 -127.56 -85.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.93 1.95 1.23 1.72 1.30 1.06 1.34 105.29%

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