[SCN] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 2024.49%
YoY- 141.16%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 23,914 27,306 26,851 27,149 26,621 25,625 27,490 -8.84%
PBT -6,008 2,330 3,444 2,108 124 -3,380 -4,771 16.56%
Tax 0 -222 -222 -222 -222 -336 -336 -
NP -6,008 2,108 3,222 1,886 -98 -3,716 -5,107 11.40%
-
NP to SH -6,008 2,108 3,222 1,886 -98 -3,716 -5,107 11.40%
-
Tax Rate - 9.53% 6.45% 10.53% 179.03% - - -
Total Cost 29,922 25,198 23,629 25,263 26,719 29,341 32,597 -5.53%
-
Net Worth 1,682,763 22,052 0 0 22,179 19,800 20,037 1802.34%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,682,763 22,052 0 0 22,179 19,800 20,037 1802.34%
NOSH 1,979,722 200,476 195,714 200,952 201,632 198,000 200,377 358.52%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -25.12% 7.72% 12.00% 6.95% -0.37% -14.50% -18.58% -
ROE -0.36% 9.56% 0.00% 0.00% -0.44% -18.77% -25.49% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.21 13.62 13.72 13.51 13.20 12.94 13.72 -80.09%
EPS -0.30 1.05 1.65 0.94 -0.05 -1.88 -2.55 -75.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.11 0.00 0.00 0.11 0.10 0.10 314.87%
Adjusted Per Share Value based on latest NOSH - 200,952
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 11.96 13.65 13.43 13.57 13.31 12.81 13.75 -8.85%
EPS -3.00 1.05 1.61 0.94 -0.05 -1.86 -2.55 11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.4138 0.1103 0.00 0.00 0.1109 0.099 0.1002 1802.15%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.12 0.09 0.07 0.06 0.08 0.09 0.10 -
P/RPS 9.93 0.66 0.51 0.44 0.61 0.70 0.73 467.13%
P/EPS -39.54 8.56 4.25 6.39 -164.60 -4.80 -3.92 364.87%
EY -2.53 11.68 23.52 15.64 -0.61 -20.85 -25.49 -78.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.82 0.00 0.00 0.73 0.90 1.00 -72.94%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 17/11/11 26/08/11 19/05/11 24/02/11 29/11/10 19/08/10 -
Price 0.12 0.14 0.06 0.06 0.075 0.08 0.08 -
P/RPS 9.93 1.03 0.44 0.44 0.57 0.62 0.58 560.84%
P/EPS -39.54 13.31 3.64 6.39 -154.31 -4.26 -3.14 438.76%
EY -2.53 7.51 27.44 15.64 -0.65 -23.46 -31.86 -81.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 1.27 0.00 0.00 0.68 0.80 0.80 -68.61%

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