[SCBUILD] QoQ TTM Result on 31-Oct-2017 [#3]

Announcement Date
22-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- -49.25%
YoY- -25.63%
View:
Show?
TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 14,095 13,519 21,528 24,842 38,258 51,933 45,173 -54.09%
PBT 1,943 1,337 1,896 -2,644 -1,413 -130 -407 -
Tax -739 -739 -814 -356 -597 -671 -596 15.46%
NP 1,204 598 1,082 -3,000 -2,010 -801 -1,003 -
-
NP to SH 1,204 598 1,082 -3,000 -2,010 -801 -1,003 -
-
Tax Rate 38.03% 55.27% 42.93% - - - - -
Total Cost 12,891 12,921 20,446 27,842 40,268 52,734 46,176 -57.38%
-
Net Worth 32,673 32,673 32,673 29,884 30,907 32,521 32,521 0.31%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 32,673 32,673 32,673 29,884 30,907 32,521 32,521 0.31%
NOSH 883,077 883,077 883,077 883,077 883,077 878,965 878,965 0.31%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 8.54% 4.42% 5.03% -12.08% -5.25% -1.54% -2.22% -
ROE 3.68% 1.83% 3.31% -10.04% -6.50% -2.46% -3.08% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 1.60 1.53 2.44 2.83 4.33 5.91 5.14 -54.16%
EPS 0.14 0.07 0.12 -0.34 -0.23 -0.09 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.037 0.037 0.034 0.035 0.037 0.037 0.00%
Adjusted Per Share Value based on latest NOSH - 883,077
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 1.31 1.26 2.00 2.31 3.56 4.84 4.21 -54.17%
EPS 0.11 0.06 0.10 -0.28 -0.19 -0.07 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0304 0.0304 0.0304 0.0278 0.0288 0.0303 0.0303 0.22%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.025 0.035 0.035 0.04 0.03 0.04 0.035 -
P/RPS 1.57 2.29 1.44 1.42 0.69 0.68 0.68 74.95%
P/EPS 18.34 51.69 28.57 -11.72 -13.18 -43.89 -30.67 -
EY 5.45 1.93 3.50 -8.53 -7.59 -2.28 -3.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.95 0.95 1.18 0.86 1.08 0.95 -20.03%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 28/09/18 29/06/18 30/03/18 22/12/17 21/09/17 16/06/17 31/03/17 -
Price 0.02 0.025 0.03 0.04 0.03 0.04 0.04 -
P/RPS 1.25 1.63 1.23 1.42 0.69 0.68 0.78 37.06%
P/EPS 14.67 36.92 24.48 -11.72 -13.18 -43.89 -35.05 -
EY 6.82 2.71 4.08 -8.53 -7.59 -2.28 -2.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.68 0.81 1.18 0.86 1.08 1.08 -37.08%

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