[SCBUILD] QoQ TTM Result on 31-Jul-2018 [#2]

Announcement Date
28-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Jul-2018 [#2]
Profit Trend
QoQ- 101.34%
YoY- 159.9%
View:
Show?
TTM Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 13,291 13,633 13,628 14,095 13,519 21,528 24,842 -34.17%
PBT 2,289 2,214 1,861 1,943 1,337 1,896 -2,644 -
Tax -841 -841 -715 -739 -739 -814 -356 77.65%
NP 1,448 1,373 1,146 1,204 598 1,082 -3,000 -
-
NP to SH 1,448 1,373 1,146 1,204 598 1,082 -3,000 -
-
Tax Rate 36.74% 37.99% 38.42% 38.03% 55.27% 42.93% - -
Total Cost 11,843 12,260 12,482 12,891 12,921 20,446 27,842 -43.52%
-
Net Worth 34,440 34,440 31,790 32,673 32,673 32,673 29,884 9.95%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 34,440 34,440 31,790 32,673 32,673 32,673 29,884 9.95%
NOSH 883,077 883,077 883,077 883,077 883,077 883,077 883,077 0.00%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 10.89% 10.07% 8.41% 8.54% 4.42% 5.03% -12.08% -
ROE 4.20% 3.99% 3.60% 3.68% 1.83% 3.31% -10.04% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 1.51 1.54 1.54 1.60 1.53 2.44 2.83 -34.29%
EPS 0.16 0.16 0.13 0.14 0.07 0.12 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.039 0.036 0.037 0.037 0.037 0.034 9.60%
Adjusted Per Share Value based on latest NOSH - 883,077
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 1.24 1.27 1.27 1.31 1.26 2.00 2.31 -34.02%
EPS 0.13 0.13 0.11 0.11 0.06 0.10 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0321 0.0321 0.0296 0.0304 0.0304 0.0304 0.0278 10.09%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.035 0.02 0.015 0.025 0.035 0.035 0.04 -
P/RPS 2.33 1.30 0.97 1.57 2.29 1.44 1.42 39.24%
P/EPS 21.35 12.86 11.56 18.34 51.69 28.57 -11.72 -
EY 4.68 7.77 8.65 5.45 1.93 3.50 -8.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.51 0.42 0.68 0.95 0.95 1.18 -16.56%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 21/06/19 29/03/19 28/12/18 28/09/18 29/06/18 30/03/18 22/12/17 -
Price 0.03 0.03 0.01 0.02 0.025 0.03 0.04 -
P/RPS 1.99 1.94 0.65 1.25 1.63 1.23 1.42 25.30%
P/EPS 18.30 19.30 7.71 14.67 36.92 24.48 -11.72 -
EY 5.47 5.18 12.98 6.82 2.71 4.08 -8.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.28 0.54 0.68 0.81 1.18 -24.82%

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