[SCBUILD] QoQ TTM Result on 31-Oct-2015 [#3]

Announcement Date
17-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- -8.34%
YoY- -7.32%
View:
Show?
TTM Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 27,989 15,839 17,786 17,827 15,875 15,939 15,585 47.80%
PBT -2,432 -3,095 -2,885 -7,329 -7,790 -7,417 -8,208 -55.58%
Tax -24 50 50 130 170 170 220 -
NP -2,456 -3,045 -2,835 -7,199 -7,620 -7,247 -7,988 -54.47%
-
NP to SH -3,871 -4,233 -3,974 -6,653 -6,141 -6,069 -6,687 -30.56%
-
Tax Rate - - - - - - - -
Total Cost 30,445 18,884 20,621 25,026 23,495 23,186 23,573 18.61%
-
Net Worth 33,600 31,199 298,659 31,717 16,799 0 33,163 0.87%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 33,600 31,199 298,659 31,717 16,799 0 33,163 0.87%
NOSH 800,000 866,666 807,187 792,941 420,000 829,090 829,090 -2.35%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin -8.77% -19.22% -15.94% -40.38% -48.00% -45.47% -51.25% -
ROE -11.52% -13.57% -1.33% -20.98% -36.55% 0.00% -20.16% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 3.50 1.83 2.20 2.25 3.78 1.92 1.88 51.39%
EPS -0.48 -0.49 -0.49 -0.84 -1.46 -0.73 -0.81 -29.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.042 0.036 0.37 0.04 0.04 0.00 0.04 3.30%
Adjusted Per Share Value based on latest NOSH - 792,941
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 2.61 1.47 1.66 1.66 1.48 1.48 1.45 48.02%
EPS -0.36 -0.39 -0.37 -0.62 -0.57 -0.57 -0.62 -30.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0313 0.029 0.2781 0.0295 0.0156 0.00 0.0309 0.86%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.045 0.04 0.04 0.05 0.05 0.05 0.045 -
P/RPS 1.29 2.19 1.82 2.22 1.32 2.60 2.39 -33.73%
P/EPS -9.30 -8.19 -8.12 -5.96 -3.42 -6.83 -5.58 40.61%
EY -10.75 -12.21 -12.31 -16.78 -29.24 -14.64 -17.92 -28.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.11 0.11 1.25 1.25 0.00 1.13 -3.57%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 23/09/16 30/06/16 30/03/16 17/12/15 29/09/15 29/06/15 31/03/15 -
Price 0.045 0.045 0.045 0.045 0.05 0.055 0.055 -
P/RPS 1.29 2.46 2.04 2.00 1.32 2.86 2.93 -42.15%
P/EPS -9.30 -9.21 -9.14 -5.36 -3.42 -7.51 -6.82 22.99%
EY -10.75 -10.85 -10.94 -18.65 -29.24 -13.31 -14.66 -18.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.25 0.12 1.13 1.25 0.00 1.38 -15.61%

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