[SCBUILD] QoQ TTM Result on 31-Oct-2014 [#3]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
15-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- -11.41%
YoY- 2.18%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 15,875 15,939 15,585 21,177 29,203 33,975 33,685 -39.52%
PBT -7,790 -7,417 -8,208 -7,927 -4,030 -2,369 -2,139 137.27%
Tax 170 170 220 46 -925 -1,095 -1,145 -
NP -7,620 -7,247 -7,988 -7,881 -4,955 -3,464 -3,284 75.53%
-
NP to SH -6,141 -6,069 -6,687 -6,199 -5,564 -5,702 -5,694 5.18%
-
Tax Rate - - - - - - - -
Total Cost 23,495 23,186 23,573 29,058 34,158 37,439 36,969 -26.14%
-
Net Worth 16,799 0 33,163 12,414 8,999 12,379 16,047 3.10%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 16,799 0 33,163 12,414 8,999 12,379 16,047 3.10%
NOSH 420,000 829,090 829,090 413,809 300,000 412,666 401,176 3.11%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin -48.00% -45.47% -51.25% -37.21% -16.97% -10.20% -9.75% -
ROE -36.55% 0.00% -20.16% -49.93% -61.82% -46.06% -35.48% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 3.78 1.92 1.88 5.12 9.73 8.23 8.40 -41.36%
EPS -1.46 -0.73 -0.81 -1.50 -1.85 -1.38 -1.42 1.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.00 0.04 0.03 0.03 0.03 0.04 0.00%
Adjusted Per Share Value based on latest NOSH - 413,809
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 0.52 0.52 0.51 0.69 0.96 1.11 1.10 -39.39%
EPS -0.20 -0.20 -0.22 -0.20 -0.18 -0.19 -0.19 3.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0055 0.00 0.0109 0.0041 0.003 0.0041 0.0053 2.50%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.05 0.05 0.045 0.065 0.09 0.075 0.09 -
P/RPS 1.32 2.60 2.39 1.27 0.92 0.91 1.07 15.06%
P/EPS -3.42 -6.83 -5.58 -4.34 -4.85 -5.43 -6.34 -33.80%
EY -29.24 -14.64 -17.92 -23.05 -20.61 -18.42 -15.77 51.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.00 1.13 2.17 3.00 2.50 2.25 -32.49%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 29/06/15 31/03/15 15/12/14 25/09/14 27/06/14 31/03/14 -
Price 0.05 0.055 0.055 0.04 0.095 0.075 0.085 -
P/RPS 1.32 2.86 2.93 0.78 0.98 0.91 1.01 19.59%
P/EPS -3.42 -7.51 -6.82 -2.67 -5.12 -5.43 -5.99 -31.24%
EY -29.24 -13.31 -14.66 -37.45 -19.52 -18.42 -16.70 45.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.00 1.38 1.33 3.17 2.50 2.13 -29.97%

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