[SCN] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 51.91%
YoY- 63.72%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 25,625 27,490 30,902 28,917 21,998 19,559 14,422 46.64%
PBT -3,380 -4,771 -4,246 -3,839 -8,671 -9,430 -10,735 -53.68%
Tax -336 -336 -336 -336 -10 -10 -10 939.03%
NP -3,716 -5,107 -4,582 -4,175 -8,681 -9,440 -10,745 -50.69%
-
NP to SH -3,716 -5,107 -4,582 -4,175 -8,681 -9,440 -10,745 -50.69%
-
Tax Rate - - - - - - - -
Total Cost 29,341 32,597 35,484 33,092 30,679 28,999 25,167 10.76%
-
Net Worth 19,800 20,037 2,108,127 23,361 24,330 24,861 25,268 -14.99%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 19,800 20,037 2,108,127 23,361 24,330 24,861 25,268 -14.99%
NOSH 198,000 200,377 199,444 199,499 199,428 198,888 194,375 1.23%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -14.50% -18.58% -14.83% -14.44% -39.46% -48.26% -74.50% -
ROE -18.77% -25.49% -0.22% -17.87% -35.68% -37.97% -42.52% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.94 13.72 15.49 14.49 11.03 9.83 7.42 44.83%
EPS -1.88 -2.55 -2.30 -2.09 -4.35 -4.75 -5.53 -51.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 10.57 0.1171 0.122 0.125 0.13 -16.03%
Adjusted Per Share Value based on latest NOSH - 199,499
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.81 13.75 15.45 14.46 11.00 9.78 7.21 46.64%
EPS -1.86 -2.55 -2.29 -2.09 -4.34 -4.72 -5.37 -50.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.099 0.1002 10.5406 0.1168 0.1217 0.1243 0.1263 -14.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.09 0.10 0.10 0.11 0.09 0.12 0.10 -
P/RPS 0.70 0.73 0.65 0.76 0.82 1.22 1.35 -35.43%
P/EPS -4.80 -3.92 -4.35 -5.26 -2.07 -2.53 -1.81 91.47%
EY -20.85 -25.49 -22.97 -19.02 -48.37 -39.55 -55.28 -47.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.00 0.01 0.94 0.74 0.96 0.77 10.94%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 19/08/10 26/05/10 25/02/10 30/11/09 20/08/09 28/05/09 -
Price 0.08 0.08 0.10 0.10 0.11 0.09 0.10 -
P/RPS 0.62 0.58 0.65 0.69 1.00 0.92 1.35 -40.44%
P/EPS -4.26 -3.14 -4.35 -4.78 -2.53 -1.90 -1.81 76.84%
EY -23.46 -31.86 -22.97 -20.93 -39.57 -52.74 -55.28 -43.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 0.01 0.85 0.90 0.72 0.77 2.57%

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