[SCN] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -32.07%
YoY- -520.73%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 27,251 26,763 23,851 22,653 23,914 27,306 26,851 0.98%
PBT -107 -6,541 -7,975 -7,935 -6,008 2,330 3,444 -
Tax -29 -7 0 0 0 -222 -222 -74.09%
NP -136 -6,548 -7,975 -7,935 -6,008 2,108 3,222 -
-
NP to SH -136 -6,548 -7,975 -7,935 -6,008 2,108 3,222 -
-
Tax Rate - - - - - 9.53% 6.45% -
Total Cost 27,387 33,311 31,826 30,588 29,922 25,198 23,629 10.29%
-
Net Worth 140,999 160,959 163,800 154,233 1,682,763 22,052 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 140,999 160,959 163,800 154,233 1,682,763 22,052 0 -
NOSH 1,762,500 2,011,999 2,340,000 2,203,333 1,979,722 200,476 195,714 329.97%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.50% -24.47% -33.44% -35.03% -25.12% 7.72% 12.00% -
ROE -0.10% -4.07% -4.87% -5.14% -0.36% 9.56% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.55 1.33 1.02 1.03 1.21 13.62 13.72 -76.47%
EPS -0.01 -0.33 -0.34 -0.36 -0.30 1.05 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.07 0.07 0.85 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,203,333
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.63 13.38 11.93 11.33 11.96 13.65 13.43 0.98%
EPS -0.07 -3.27 -3.99 -3.97 -3.00 1.05 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.705 0.8048 0.819 0.7712 8.4138 0.1103 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.16 0.15 0.11 0.11 0.12 0.09 0.07 -
P/RPS 10.35 11.28 10.79 10.70 9.93 0.66 0.51 637.25%
P/EPS -2,073.53 -46.09 -32.28 -30.54 -39.54 8.56 4.25 -
EY -0.05 -2.17 -3.10 -3.27 -2.53 11.68 23.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.88 1.57 1.57 0.14 0.82 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 23/11/12 30/08/12 30/05/12 29/02/12 17/11/11 26/08/11 -
Price 0.14 0.14 0.14 0.09 0.12 0.14 0.06 -
P/RPS 9.05 10.52 13.74 8.75 9.93 1.03 0.44 643.84%
P/EPS -1,814.34 -43.02 -41.08 -24.99 -39.54 13.31 3.64 -
EY -0.06 -2.32 -2.43 -4.00 -2.53 7.51 27.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.75 2.00 1.29 0.14 1.27 0.00 -

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