[SCN] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -41.18%
YoY- -616.86%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 11,862 14,461 19,829 22,358 25,143 26,508 27,099 -42.26%
PBT -6,561 -5,232 -7,179 -3,404 -2,323 -3,246 -489 461.97%
Tax -541 -827 -677 -290 -288 -20 -29 599.65%
NP -7,102 -6,059 -7,856 -3,694 -2,611 -3,266 -518 470.11%
-
NP to SH -7,102 -6,068 -7,857 -3,699 -2,620 -3,266 -518 470.11%
-
Tax Rate - - - - - - - -
Total Cost 18,964 20,520 27,685 26,052 27,754 29,774 27,617 -22.11%
-
Net Worth 55,149 78,519 78,519 96,363 135,488 135,488 162,400 -51.22%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 55,149 78,519 78,519 96,363 135,488 135,488 162,400 -51.22%
NOSH 1,838,333 1,962,999 1,962,999 1,927,272 1,935,555 1,935,555 2,320,000 -14.33%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -59.87% -41.90% -39.62% -16.52% -10.38% -12.32% -1.91% -
ROE -12.88% -7.73% -10.01% -3.84% -1.93% -2.41% -0.32% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.65 0.74 1.01 1.16 1.30 1.37 1.17 -32.34%
EPS -0.39 -0.31 -0.40 -0.19 -0.14 -0.17 -0.02 620.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.04 0.05 0.07 0.07 0.07 -43.06%
Adjusted Per Share Value based on latest NOSH - 1,927,272
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.93 7.23 9.91 11.18 12.57 13.25 13.55 -42.27%
EPS -3.55 -3.03 -3.93 -1.85 -1.31 -1.63 -0.26 468.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2758 0.3926 0.3926 0.4818 0.6774 0.6774 0.812 -51.22%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.10 0.11 0.125 0.135 0.13 0.115 0.12 -
P/RPS 15.50 14.93 12.37 11.64 10.01 8.40 10.27 31.47%
P/EPS -25.88 -35.59 -31.23 -70.34 -96.04 -68.15 -537.45 -86.69%
EY -3.86 -2.81 -3.20 -1.42 -1.04 -1.47 -0.19 640.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 2.75 3.13 2.70 1.86 1.64 1.71 55.75%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 27/08/14 26/05/14 28/02/14 02/12/13 23/08/13 -
Price 0.12 0.11 0.125 0.13 0.14 0.125 0.12 -
P/RPS 18.60 14.93 12.37 11.21 10.78 9.13 10.27 48.41%
P/EPS -31.06 -35.59 -31.23 -67.73 -103.43 -74.08 -537.45 -84.97%
EY -3.22 -2.81 -3.20 -1.48 -0.97 -1.35 -0.19 556.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 2.75 3.13 2.60 2.00 1.79 1.71 75.94%

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