[SCN] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 97.92%
YoY- 97.74%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 26,508 27,099 27,105 27,251 26,763 23,851 22,653 11.03%
PBT -3,246 -489 -487 -107 -6,541 -7,975 -7,935 -44.86%
Tax -20 -29 -29 -29 -7 0 0 -
NP -3,266 -518 -516 -136 -6,548 -7,975 -7,935 -44.63%
-
NP to SH -3,266 -518 -516 -136 -6,548 -7,975 -7,935 -44.63%
-
Tax Rate - - - - - - - -
Total Cost 29,774 27,617 27,621 27,387 33,311 31,826 30,588 -1.78%
-
Net Worth 135,488 162,400 145,739 140,999 160,959 163,800 154,233 -8.26%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 135,488 162,400 145,739 140,999 160,959 163,800 154,233 -8.26%
NOSH 1,935,555 2,320,000 2,081,999 1,762,500 2,011,999 2,340,000 2,203,333 -8.26%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -12.32% -1.91% -1.90% -0.50% -24.47% -33.44% -35.03% -
ROE -2.41% -0.32% -0.35% -0.10% -4.07% -4.87% -5.14% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.37 1.17 1.30 1.55 1.33 1.02 1.03 20.92%
EPS -0.17 -0.02 -0.02 -0.01 -0.33 -0.34 -0.36 -39.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.08 0.08 0.07 0.07 0.00%
Adjusted Per Share Value based on latest NOSH - 1,762,500
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.25 13.55 13.55 13.63 13.38 11.93 11.33 10.98%
EPS -1.63 -0.26 -0.26 -0.07 -3.27 -3.99 -3.97 -44.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6774 0.812 0.7287 0.705 0.8048 0.819 0.7712 -8.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.115 0.12 0.15 0.16 0.15 0.11 0.11 -
P/RPS 8.40 10.27 11.52 10.35 11.28 10.79 10.70 -14.88%
P/EPS -68.15 -537.45 -605.23 -2,073.53 -46.09 -32.28 -30.54 70.68%
EY -1.47 -0.19 -0.17 -0.05 -2.17 -3.10 -3.27 -41.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.71 2.14 2.00 1.88 1.57 1.57 2.94%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 02/12/13 23/08/13 28/05/13 28/02/13 23/11/12 30/08/12 30/05/12 -
Price 0.125 0.12 0.125 0.14 0.14 0.14 0.09 -
P/RPS 9.13 10.27 9.60 9.05 10.52 13.74 8.75 2.87%
P/EPS -74.08 -537.45 -504.36 -1,814.34 -43.02 -41.08 -24.99 106.22%
EY -1.35 -0.19 -0.20 -0.06 -2.32 -2.43 -4.00 -51.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.71 1.79 1.75 1.75 2.00 1.29 24.38%

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