[SCBUILD] YoY Annual (Unaudited) Result on 31-Jan-2013 [#4]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
YoY- -1788.35%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 17,786 15,586 33,685 12,102 9,009 10,707 8,503 13.08%
PBT -2,885 -8,208 -1,993 -8,102 -429 -2,374 -1,669 9.54%
Tax 50 220 -1,344 1 0 22 13 25.15%
NP -2,835 -7,988 -3,337 -8,101 -429 -2,352 -1,656 9.36%
-
NP to SH -3,974 -6,687 -5,913 -8,101 -429 -2,352 -1,656 15.69%
-
Tax Rate - - - - - - - -
Total Cost 20,621 23,574 37,022 20,203 9,438 13,059 10,159 12.51%
-
Net Worth 29,407 36,920 15,978 13,416 3,860 4,286 6,489 28.62%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 29,407 36,920 15,978 13,416 3,860 4,286 6,489 28.62%
NOSH 794,800 879,047 399,459 268,327 138,387 139,638 140,458 33.47%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin -15.94% -51.25% -9.91% -66.94% -4.76% -21.97% -19.48% -
ROE -13.51% -18.11% -37.01% -60.38% -11.11% -54.86% -25.52% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 2.24 1.77 8.43 4.51 6.51 7.67 6.05 -15.25%
EPS -0.50 -0.84 -1.48 -2.31 -0.31 -1.68 -1.18 -13.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.042 0.04 0.05 0.0279 0.0307 0.0462 -3.63%
Adjusted Per Share Value based on latest NOSH - 350,839
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 0.58 0.51 1.10 0.40 0.30 0.35 0.28 12.89%
EPS -0.13 -0.22 -0.19 -0.27 -0.01 -0.08 -0.05 17.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0096 0.0121 0.0052 0.0044 0.0013 0.0014 0.0021 28.81%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.04 0.045 0.09 0.08 0.13 0.07 0.05 -
P/RPS 1.79 2.54 1.07 1.77 2.00 0.91 0.83 13.65%
P/EPS -8.00 -5.92 -6.08 -2.65 -41.94 -4.16 -4.24 11.15%
EY -12.50 -16.90 -16.45 -37.74 -2.38 -24.06 -23.58 -10.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.07 2.25 1.60 4.66 2.28 1.08 0.00%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/03/16 31/03/15 31/03/14 28/03/13 27/03/12 31/03/11 01/04/10 -
Price 0.045 0.055 0.085 0.065 0.16 0.06 0.05 -
P/RPS 2.01 3.10 1.01 1.44 2.46 0.78 0.83 15.87%
P/EPS -9.00 -7.23 -5.74 -2.15 -51.61 -3.56 -4.24 13.35%
EY -11.11 -13.83 -17.41 -46.45 -1.94 -28.07 -23.58 -11.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.31 2.13 1.30 5.73 1.95 1.08 2.05%

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