[SCBUILD] QoQ TTM Result on 31-Oct-2011 [#3]

Announcement Date
20-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -295.6%
YoY- 27.59%
View:
Show?
TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 4,424 4,817 9,008 10,773 13,526 14,505 10,707 -44.55%
PBT -2,859 -1,457 -430 -622 318 -1,233 -2,373 13.23%
Tax 0 0 0 0 0 0 0 -
NP -2,859 -1,457 -430 -622 318 -1,233 -2,373 13.23%
-
NP to SH -2,859 -1,457 -430 -622 318 -1,233 -2,373 13.23%
-
Tax Rate - - - - 0.00% - - -
Total Cost 7,283 6,274 9,438 11,395 13,208 15,738 13,080 -32.34%
-
Net Worth 22,282 2,952 3,738 3,940 4,144 4,346 4,268 201.24%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 22,282 2,952 3,738 3,940 4,144 4,346 4,268 201.24%
NOSH 352,564 140,579 133,999 140,740 135,000 142,500 139,047 86.05%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin -64.62% -30.25% -4.77% -5.77% 2.35% -8.50% -22.16% -
ROE -12.83% -49.35% -11.50% -15.78% 7.67% -28.37% -55.59% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 1.25 3.43 6.72 7.65 10.02 10.18 7.70 -70.27%
EPS -0.81 -1.04 -0.32 -0.44 0.24 -0.87 -1.71 -39.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0632 0.021 0.0279 0.028 0.0307 0.0305 0.0307 61.89%
Adjusted Per Share Value based on latest NOSH - 140,740
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 0.41 0.45 0.84 1.00 1.26 1.35 1.00 -44.84%
EPS -0.27 -0.14 -0.04 -0.06 0.03 -0.11 -0.22 14.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0207 0.0027 0.0035 0.0037 0.0039 0.004 0.004 199.48%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.08 0.13 0.13 0.14 0.14 0.07 0.07 -
P/RPS 6.38 3.79 1.93 1.83 1.40 0.69 0.91 266.74%
P/EPS -9.87 -12.54 -40.51 -31.68 59.43 -8.09 -4.10 79.71%
EY -10.14 -7.97 -2.47 -3.16 1.68 -12.36 -24.38 -44.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 6.19 4.66 5.00 4.56 2.30 2.28 -32.32%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 25/09/12 26/06/12 27/03/12 20/12/11 29/09/11 24/06/11 31/03/11 -
Price 0.09 0.09 0.16 0.16 0.16 0.12 0.06 -
P/RPS 7.17 2.63 2.38 2.09 1.60 1.18 0.78 339.41%
P/EPS -11.10 -8.68 -49.86 -36.20 67.92 -13.87 -3.52 115.19%
EY -9.01 -11.52 -2.01 -2.76 1.47 -7.21 -28.44 -53.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 4.29 5.73 5.71 5.21 3.93 1.95 -19.07%

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