[SCBUILD] QoQ TTM Result on 31-Jul-2016 [#2]

Announcement Date
23-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jul-2016 [#2]
Profit Trend
QoQ- 8.55%
YoY- 36.96%
View:
Show?
TTM Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 51,933 45,173 37,719 27,989 15,839 17,786 17,827 104.10%
PBT -130 -407 -1,558 -2,432 -3,095 -2,885 -7,329 -93.21%
Tax -671 -596 -289 -24 50 50 130 -
NP -801 -1,003 -1,847 -2,456 -3,045 -2,835 -7,199 -76.89%
-
NP to SH -801 -1,003 -2,388 -3,871 -4,233 -3,974 -6,653 -75.64%
-
Tax Rate - - - - - - - -
Total Cost 52,734 46,176 39,566 30,445 18,884 20,621 25,026 64.43%
-
Net Worth 32,521 32,521 33,400 33,600 31,199 298,659 31,717 1.68%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 32,521 32,521 33,400 33,600 31,199 298,659 31,717 1.68%
NOSH 878,965 878,965 878,964 800,000 866,666 807,187 792,941 7.11%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin -1.54% -2.22% -4.90% -8.77% -19.22% -15.94% -40.38% -
ROE -2.46% -3.08% -7.15% -11.52% -13.57% -1.33% -20.98% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 5.91 5.14 4.29 3.50 1.83 2.20 2.25 90.48%
EPS -0.09 -0.11 -0.27 -0.48 -0.49 -0.49 -0.84 -77.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.037 0.038 0.042 0.036 0.37 0.04 -5.06%
Adjusted Per Share Value based on latest NOSH - 800,000
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 4.84 4.21 3.51 2.61 1.47 1.66 1.66 104.22%
EPS -0.07 -0.09 -0.22 -0.36 -0.39 -0.37 -0.62 -76.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0303 0.0303 0.0311 0.0313 0.029 0.2781 0.0295 1.80%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.04 0.035 0.035 0.045 0.04 0.04 0.05 -
P/RPS 0.68 0.68 0.82 1.29 2.19 1.82 2.22 -54.59%
P/EPS -43.89 -30.67 -12.88 -9.30 -8.19 -8.12 -5.96 278.97%
EY -2.28 -3.26 -7.76 -10.75 -12.21 -12.31 -16.78 -73.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.95 0.92 1.07 1.11 0.11 1.25 -9.29%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 16/06/17 31/03/17 22/12/16 23/09/16 30/06/16 30/03/16 17/12/15 -
Price 0.04 0.04 0.04 0.045 0.045 0.045 0.045 -
P/RPS 0.68 0.78 0.93 1.29 2.46 2.04 2.00 -51.31%
P/EPS -43.89 -35.05 -14.72 -9.30 -9.21 -9.14 -5.36 306.77%
EY -2.28 -2.85 -6.79 -10.75 -10.85 -10.94 -18.65 -75.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.08 1.05 1.07 1.25 0.12 1.13 -2.97%

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