[SCN] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 6.64%
YoY- 30.98%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 28,917 21,998 19,559 14,422 15,117 12,739 14,214 60.34%
PBT -3,839 -8,671 -9,430 -10,735 -11,499 -19,904 -20,604 -67.27%
Tax -336 -10 -10 -10 -10 -164 -164 61.10%
NP -4,175 -8,681 -9,440 -10,745 -11,509 -20,068 -20,768 -65.58%
-
NP to SH -4,175 -8,681 -9,440 -10,745 -11,509 -20,068 -20,768 -65.58%
-
Tax Rate - - - - - - - -
Total Cost 33,092 30,679 28,999 25,167 26,626 32,807 34,982 -3.62%
-
Net Worth 23,361 24,330 24,861 25,268 25,970 39,917 40,043 -30.11%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 23,361 24,330 24,861 25,268 25,970 39,917 40,043 -30.11%
NOSH 199,499 199,428 198,888 194,375 199,774 199,589 200,217 -0.23%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -14.44% -39.46% -48.26% -74.50% -76.13% -157.53% -146.11% -
ROE -17.87% -35.68% -37.97% -42.52% -44.32% -50.27% -51.86% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.49 11.03 9.83 7.42 7.57 6.38 7.10 60.68%
EPS -2.09 -4.35 -4.75 -5.53 -5.76 -10.05 -10.37 -65.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1171 0.122 0.125 0.13 0.13 0.20 0.20 -29.94%
Adjusted Per Share Value based on latest NOSH - 194,375
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.46 11.00 9.78 7.21 7.56 6.37 7.11 60.31%
EPS -2.09 -4.34 -4.72 -5.37 -5.75 -10.03 -10.38 -65.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1168 0.1217 0.1243 0.1263 0.1299 0.1996 0.2002 -30.11%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.11 0.09 0.12 0.10 0.10 0.13 0.12 -
P/RPS 0.76 0.82 1.22 1.35 1.32 2.04 1.69 -41.21%
P/EPS -5.26 -2.07 -2.53 -1.81 -1.74 -1.29 -1.16 173.20%
EY -19.02 -48.37 -39.55 -55.28 -57.61 -77.34 -86.44 -63.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.74 0.96 0.77 0.77 0.65 0.60 34.78%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 20/08/09 28/05/09 23/03/09 27/11/08 29/08/08 -
Price 0.10 0.11 0.09 0.10 0.09 0.19 0.11 -
P/RPS 0.69 1.00 0.92 1.35 1.19 2.98 1.55 -41.61%
P/EPS -4.78 -2.53 -1.90 -1.81 -1.56 -1.89 -1.06 172.20%
EY -20.93 -39.57 -52.74 -55.28 -64.01 -52.92 -94.30 -63.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.90 0.72 0.77 0.69 0.95 0.55 33.56%

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