[SCN] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 51.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 18,994 20,956 29,101 32,805 24,750 18,794 9,179 62.31%
PBT -15,404 -14,366 5,100 9,892 6,534 6,571 2,635 -
Tax -164 -164 22 23 23 23 1 -
NP -15,568 -14,530 5,122 9,915 6,557 6,594 2,636 -
-
NP to SH -15,568 -14,530 5,122 9,915 6,557 6,594 2,636 -
-
Tax Rate - - -0.43% -0.23% -0.35% -0.35% -0.04% -
Total Cost 34,562 35,486 23,979 22,890 18,193 12,200 6,543 202.99%
-
Net Worth 41,805 43,981 53,924 59,964 51,800 43,122 27,192 33.17%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - 4,995 2,498 - - - -
Div Payout % - - 97.52% 25.20% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 41,805 43,981 53,924 59,964 51,800 43,122 27,192 33.17%
NOSH 199,074 199,913 199,722 199,880 185,000 154,007 138,736 27.19%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -81.96% -69.34% 17.60% 30.22% 26.49% 35.09% 28.72% -
ROE -37.24% -33.04% 9.50% 16.53% 12.66% 15.29% 9.69% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 9.54 10.48 14.57 16.41 13.38 12.20 6.62 27.55%
EPS -7.82 -7.27 2.56 4.96 3.54 4.28 1.90 -
DPS 0.00 0.00 2.50 1.25 0.00 0.00 0.00 -
NAPS 0.21 0.22 0.27 0.30 0.28 0.28 0.196 4.70%
Adjusted Per Share Value based on latest NOSH - 199,880
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 9.50 10.48 14.55 16.40 12.38 9.40 4.59 62.33%
EPS -7.78 -7.27 2.56 4.96 3.28 3.30 1.32 -
DPS 0.00 0.00 2.50 1.25 0.00 0.00 0.00 -
NAPS 0.209 0.2199 0.2696 0.2998 0.259 0.2156 0.136 33.13%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 - -
Price 0.24 0.30 0.56 0.90 1.63 1.75 0.00 -
P/RPS 2.52 2.86 3.84 5.48 12.18 14.34 0.00 -
P/EPS -3.07 -4.13 21.84 18.14 45.99 40.87 0.00 -
EY -32.58 -24.23 4.58 5.51 2.17 2.45 0.00 -
DY 0.00 0.00 4.47 1.39 0.00 0.00 0.00 -
P/NAPS 1.14 1.36 2.07 3.00 5.82 6.25 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 29/02/08 22/11/07 22/08/07 - - - -
Price 0.27 0.17 0.39 0.85 0.00 0.00 0.00 -
P/RPS 2.83 1.62 2.68 5.18 0.00 0.00 0.00 -
P/EPS -3.45 -2.34 15.21 17.14 0.00 0.00 0.00 -
EY -28.96 -42.75 6.58 5.84 0.00 0.00 0.00 -
DY 0.00 0.00 6.41 1.47 0.00 0.00 0.00 -
P/NAPS 1.29 0.77 1.44 2.83 0.00 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