[SCN] QoQ TTM Result on 31-Mar-2015 [#3]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 39.1%
YoY- -16.92%
View:
Show?
TTM Result
31/10/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 12,640 16,867 16,896 16,179 11,862 14,461 19,829 -28.59%
PBT -12,957 -14,308 -13,726 -4,368 -6,561 -5,232 -7,179 55.52%
Tax 586 582 434 47 -541 -827 -677 -
NP -12,371 -13,726 -13,292 -4,321 -7,102 -6,059 -7,856 40.44%
-
NP to SH -12,371 -13,726 -13,300 -4,325 -7,102 -6,068 -7,857 40.42%
-
Tax Rate - - - - - - - -
Total Cost 25,011 30,593 30,188 20,500 18,964 20,520 27,685 -7.31%
-
Net Worth -5,660 -620,363 -6,000 65,599 55,149 78,519 78,519 -
Dividend
31/10/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth -5,660 -620,363 -6,000 65,599 55,149 78,519 78,519 -
NOSH 193,846 199,473 200,000 2,186,666 1,838,333 1,962,999 1,962,999 -82.30%
Ratio Analysis
31/10/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -97.87% -81.38% -78.67% -26.71% -59.87% -41.90% -39.62% -
ROE 0.00% 0.00% 0.00% -6.59% -12.88% -7.73% -10.01% -
Per Share
31/10/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.52 8.46 8.45 0.74 0.65 0.74 1.01 303.44%
EPS -6.38 -6.88 -6.65 -0.20 -0.39 -0.31 -0.40 693.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0292 -3.11 -0.03 0.03 0.03 0.04 0.04 -
Adjusted Per Share Value based on latest NOSH - 2,186,666
31/10/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.32 8.43 8.45 8.09 5.93 7.23 9.91 -28.56%
EPS -6.19 -6.86 -6.65 -2.16 -3.55 -3.03 -3.93 40.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0283 -3.1018 -0.03 0.328 0.2758 0.3926 0.3926 -
Price Multiplier on Financial Quarter End Date
31/10/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 30/10/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.05 0.055 0.11 0.125 0.10 0.11 0.125 -
P/RPS 0.77 0.65 1.30 16.89 15.50 14.93 12.37 -87.46%
P/EPS -0.78 -0.80 -1.65 -63.20 -25.88 -35.59 -31.23 -93.66%
EY -127.64 -125.11 -60.45 -1.58 -3.86 -2.81 -3.20 1475.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 4.17 3.33 2.75 3.13 -
Price Multiplier on Announcement Date
31/10/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date - 30/11/15 28/08/15 29/05/15 27/02/15 27/11/14 27/08/14 -
Price 0.00 0.05 0.045 0.035 0.12 0.11 0.125 -
P/RPS 0.00 0.59 0.53 4.73 18.60 14.93 12.37 -
P/EPS 0.00 -0.73 -0.68 -17.70 -31.06 -35.59 -31.23 -
EY 0.00 -137.62 -147.78 -5.65 -3.22 -2.81 -3.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.17 4.00 2.75 3.13 -

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