[SCN] QoQ TTM Result on 31-Dec-2014 [#2]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -17.04%
YoY- -171.07%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 16,867 16,896 16,179 11,862 14,461 19,829 22,358 -17.11%
PBT -14,308 -13,726 -4,368 -6,561 -5,232 -7,179 -3,404 160.22%
Tax 582 434 47 -541 -827 -677 -290 -
NP -13,726 -13,292 -4,321 -7,102 -6,059 -7,856 -3,694 139.70%
-
NP to SH -13,726 -13,300 -4,325 -7,102 -6,068 -7,857 -3,699 139.49%
-
Tax Rate - - - - - - - -
Total Cost 30,593 30,188 20,500 18,964 20,520 27,685 26,052 11.29%
-
Net Worth -620,363 -6,000 65,599 55,149 78,519 78,519 96,363 -
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth -620,363 -6,000 65,599 55,149 78,519 78,519 96,363 -
NOSH 199,473 200,000 2,186,666 1,838,333 1,962,999 1,962,999 1,927,272 -77.92%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -81.38% -78.67% -26.71% -59.87% -41.90% -39.62% -16.52% -
ROE 0.00% 0.00% -6.59% -12.88% -7.73% -10.01% -3.84% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.46 8.45 0.74 0.65 0.74 1.01 1.16 275.62%
EPS -6.88 -6.65 -0.20 -0.39 -0.31 -0.40 -0.19 992.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.11 -0.03 0.03 0.03 0.04 0.04 0.05 -
Adjusted Per Share Value based on latest NOSH - 1,838,333
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.43 8.45 8.09 5.93 7.23 9.91 11.18 -17.14%
EPS -6.86 -6.65 -2.16 -3.55 -3.03 -3.93 -1.85 139.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.1018 -0.03 0.328 0.2758 0.3926 0.3926 0.4818 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.055 0.11 0.125 0.10 0.11 0.125 0.135 -
P/RPS 0.65 1.30 16.89 15.50 14.93 12.37 11.64 -85.36%
P/EPS -0.80 -1.65 -63.20 -25.88 -35.59 -31.23 -70.34 -94.92%
EY -125.11 -60.45 -1.58 -3.86 -2.81 -3.20 -1.42 1874.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 4.17 3.33 2.75 3.13 2.70 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 27/11/14 27/08/14 26/05/14 -
Price 0.05 0.045 0.035 0.12 0.11 0.125 0.13 -
P/RPS 0.59 0.53 4.73 18.60 14.93 12.37 11.21 -85.93%
P/EPS -0.73 -0.68 -17.70 -31.06 -35.59 -31.23 -67.73 -95.10%
EY -137.62 -147.78 -5.65 -3.22 -2.81 -3.20 -1.48 1946.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.17 4.00 2.75 3.13 2.60 -

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