[SCBUILD] QoQ TTM Result on 31-Oct-2006 [#3]

Announcement Date
27-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- -9.38%
YoY- 178.53%
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 15,106 16,562 18,567 20,247 19,518 15,655 11,464 20.25%
PBT -3,495 -694 1,574 5,660 6,057 5,434 4,318 -
Tax -118 -125 -232 -705 -589 -582 -469 -60.24%
NP -3,613 -819 1,342 4,955 5,468 4,852 3,849 -
-
NP to SH -3,601 -807 1,342 4,955 5,468 4,852 3,849 -
-
Tax Rate - - 14.74% 12.46% 9.72% 10.71% 10.86% -
Total Cost 18,719 17,381 17,225 15,292 14,050 10,803 7,615 82.44%
-
Net Worth 17,451 19,705 20,970 22,506 21,139 20,621 893 629.47%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 17,451 19,705 20,970 22,506 21,139 20,621 893 629.47%
NOSH 139,615 139,756 140,555 140,666 140,000 70,139 6,394 685.64%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin -23.92% -4.95% 7.23% 24.47% 28.02% 30.99% 33.57% -
ROE -20.63% -4.10% 6.40% 22.02% 25.87% 23.53% 430.89% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 10.82 11.85 13.21 14.39 13.94 22.32 179.29 -84.69%
EPS -2.58 -0.58 0.95 3.52 3.91 6.92 60.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.125 0.141 0.1492 0.16 0.151 0.294 0.1397 -7.16%
Adjusted Per Share Value based on latest NOSH - 140,666
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 0.50 0.54 0.61 0.66 0.64 0.51 0.38 20.13%
EPS -0.12 -0.03 0.04 0.16 0.18 0.16 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0057 0.0065 0.0069 0.0074 0.0069 0.0068 0.0003 615.88%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 0.16 0.19 0.25 0.28 0.35 0.99 1.03 -
P/RPS 1.48 1.60 1.89 1.95 2.51 4.44 0.57 89.24%
P/EPS -6.20 -32.90 26.18 7.95 8.96 14.31 1.71 -
EY -16.12 -3.04 3.82 12.58 11.16 6.99 58.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.35 1.68 1.75 2.32 3.37 7.37 -68.97%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 27/09/07 28/06/07 06/04/07 27/12/06 04/10/06 - - -
Price 0.12 0.16 0.23 0.23 0.31 0.00 0.00 -
P/RPS 1.11 1.35 1.74 1.60 2.22 0.00 0.00 -
P/EPS -4.65 -27.71 24.09 6.53 7.94 0.00 0.00 -
EY -21.49 -3.61 4.15 15.32 12.60 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.13 1.54 1.44 2.05 0.00 0.00 -

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