[SCN] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -385.01%
YoY- -6030.61%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 26,763 23,851 22,653 23,914 27,306 26,851 27,149 -0.94%
PBT -6,541 -7,975 -7,935 -6,008 2,330 3,444 2,108 -
Tax -7 0 0 0 -222 -222 -222 -89.95%
NP -6,548 -7,975 -7,935 -6,008 2,108 3,222 1,886 -
-
NP to SH -6,548 -7,975 -7,935 -6,008 2,108 3,222 1,886 -
-
Tax Rate - - - - 9.53% 6.45% 10.53% -
Total Cost 33,311 31,826 30,588 29,922 25,198 23,629 25,263 20.18%
-
Net Worth 160,959 163,800 154,233 1,682,763 22,052 0 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 160,959 163,800 154,233 1,682,763 22,052 0 0 -
NOSH 2,011,999 2,340,000 2,203,333 1,979,722 200,476 195,714 200,952 362.59%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -24.47% -33.44% -35.03% -25.12% 7.72% 12.00% 6.95% -
ROE -4.07% -4.87% -5.14% -0.36% 9.56% 0.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.33 1.02 1.03 1.21 13.62 13.72 13.51 -78.58%
EPS -0.33 -0.34 -0.36 -0.30 1.05 1.65 0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.07 0.85 0.11 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,979,722
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 13.38 11.93 11.33 11.96 13.65 13.43 13.57 -0.93%
EPS -3.27 -3.99 -3.97 -3.00 1.05 1.61 0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8048 0.819 0.7712 8.4138 0.1103 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.15 0.11 0.11 0.12 0.09 0.07 0.06 -
P/RPS 11.28 10.79 10.70 9.93 0.66 0.51 0.44 764.31%
P/EPS -46.09 -32.28 -30.54 -39.54 8.56 4.25 6.39 -
EY -2.17 -3.10 -3.27 -2.53 11.68 23.52 15.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.57 1.57 0.14 0.82 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 30/08/12 30/05/12 29/02/12 17/11/11 26/08/11 19/05/11 -
Price 0.14 0.14 0.09 0.12 0.14 0.06 0.06 -
P/RPS 10.52 13.74 8.75 9.93 1.03 0.44 0.44 725.14%
P/EPS -43.02 -41.08 -24.99 -39.54 13.31 3.64 6.39 -
EY -2.32 -2.43 -4.00 -2.53 7.51 27.44 15.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.00 1.29 0.14 1.27 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