[SCN] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -9.75%
YoY- 57.36%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 26,621 25,625 27,490 30,902 28,917 21,998 19,559 22.74%
PBT 124 -3,380 -4,771 -4,246 -3,839 -8,671 -9,430 -
Tax -222 -336 -336 -336 -336 -10 -10 685.44%
NP -98 -3,716 -5,107 -4,582 -4,175 -8,681 -9,440 -95.20%
-
NP to SH -98 -3,716 -5,107 -4,582 -4,175 -8,681 -9,440 -95.20%
-
Tax Rate 179.03% - - - - - - -
Total Cost 26,719 29,341 32,597 35,484 33,092 30,679 28,999 -5.29%
-
Net Worth 22,179 19,800 20,037 2,108,127 23,361 24,330 24,861 -7.30%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 22,179 19,800 20,037 2,108,127 23,361 24,330 24,861 -7.30%
NOSH 201,632 198,000 200,377 199,444 199,499 199,428 198,888 0.91%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -0.37% -14.50% -18.58% -14.83% -14.44% -39.46% -48.26% -
ROE -0.44% -18.77% -25.49% -0.22% -17.87% -35.68% -37.97% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 13.20 12.94 13.72 15.49 14.49 11.03 9.83 21.65%
EPS -0.05 -1.88 -2.55 -2.30 -2.09 -4.35 -4.75 -95.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 10.57 0.1171 0.122 0.125 -8.14%
Adjusted Per Share Value based on latest NOSH - 199,444
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 13.31 12.81 13.75 15.45 14.46 11.00 9.78 22.73%
EPS -0.05 -1.86 -2.55 -2.29 -2.09 -4.34 -4.72 -95.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1109 0.099 0.1002 10.5406 0.1168 0.1217 0.1243 -7.30%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.08 0.09 0.10 0.10 0.11 0.09 0.12 -
P/RPS 0.61 0.70 0.73 0.65 0.76 0.82 1.22 -36.92%
P/EPS -164.60 -4.80 -3.92 -4.35 -5.26 -2.07 -2.53 1505.35%
EY -0.61 -20.85 -25.49 -22.97 -19.02 -48.37 -39.55 -93.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.90 1.00 0.01 0.94 0.74 0.96 -16.64%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 29/11/10 19/08/10 26/05/10 25/02/10 30/11/09 20/08/09 -
Price 0.075 0.08 0.08 0.10 0.10 0.11 0.09 -
P/RPS 0.57 0.62 0.58 0.65 0.69 1.00 0.92 -27.26%
P/EPS -154.31 -4.26 -3.14 -4.35 -4.78 -2.53 -1.90 1760.43%
EY -0.65 -23.46 -31.86 -22.97 -20.93 -39.57 -52.74 -94.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.80 0.01 0.85 0.90 0.72 -3.72%

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