[SCN] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- -1937.98%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/16 30/06/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 6,729 16,896 11,862 25,143 27,250 23,915 26,620 -22.11%
PBT -1,636 -13,726 -6,560 -2,323 -107 -6,041 124 -
Tax 71 433 -542 -5 -22 0 -222 -
NP -1,565 -13,293 -7,102 -2,328 -129 -6,041 -98 65.47%
-
NP to SH -1,565 -13,293 -7,102 -2,629 -129 -6,041 -98 65.47%
-
Tax Rate - - - - - - 179.03% -
Total Cost 8,294 30,189 18,964 27,471 27,379 29,956 26,718 -19.15%
-
Net Worth 7,423 -5,841 59,183 141,561 95,999 1,711,616 21,559 -17.61%
Dividend
30/06/16 30/06/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 7,423 -5,841 59,183 141,561 95,999 1,711,616 21,559 -17.61%
NOSH 200,641 200,051 1,972,777 2,022,307 1,200,000 2,013,666 195,999 0.42%
Ratio Analysis
30/06/16 30/06/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -23.26% -78.68% -59.87% -9.26% -0.47% -25.26% -0.37% -
ROE -21.08% 0.00% -12.00% -1.86% -0.13% -0.35% -0.45% -
Per Share
30/06/16 30/06/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.35 8.45 0.60 1.24 2.27 1.19 13.58 -22.46%
EPS -0.78 -6.64 -0.36 -0.13 -0.01 -0.30 -0.05 64.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 -0.0292 0.03 0.07 0.08 0.85 0.11 -17.96%
Adjusted Per Share Value based on latest NOSH - 1,935,555
30/06/16 30/06/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.36 8.45 5.93 12.57 13.63 11.96 13.31 -22.13%
EPS -0.78 -6.65 -3.55 -1.31 -0.06 -3.02 -0.05 64.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0371 -0.0292 0.2959 0.7078 0.48 8.5581 0.1078 -17.62%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/16 30/06/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.01 0.11 0.10 0.13 0.16 0.12 0.08 -
P/RPS 0.30 1.30 16.63 10.46 7.05 10.10 0.59 -11.56%
P/EPS -1.28 -1.66 -27.78 -100.00 -1,488.37 -40.00 -160.00 -58.42%
EY -78.00 -60.41 -3.60 -1.00 -0.07 -2.50 -0.63 140.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.00 3.33 1.86 2.00 0.14 0.73 -16.53%
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/08/16 28/08/15 27/02/15 28/02/14 28/02/13 29/02/12 24/02/11 -
Price 0.01 0.045 0.12 0.14 0.14 0.12 0.075 -
P/RPS 0.30 0.53 19.96 11.26 6.17 10.10 0.55 -10.43%
P/EPS -1.28 -0.68 -33.33 -107.69 -1,302.33 -40.00 -150.00 -57.93%
EY -78.00 -147.66 -3.00 -0.93 -0.08 -2.50 -0.67 137.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.00 4.00 2.00 1.75 0.14 0.68 -15.45%

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