[SCBUILD] YoY Annualized Quarter Result on 30-Apr-2011 [#1]

Announcement Date
24-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- 109.69%
YoY- 105.26%
View:
Show?
Annualized Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 14,796 13,636 2,632 19,396 4,204 7,344 6,388 15.01%
PBT -3,364 -2,444 -3,880 228 -4,332 -3,856 -6,420 -10.20%
Tax 200 0 0 0 0 0 0 -
NP -3,164 -2,444 -3,880 228 -4,332 -3,856 -6,420 -11.11%
-
NP to SH -2,476 -2,444 -3,880 228 -4,332 -3,856 -6,420 -14.67%
-
Tax Rate - - - 0.00% - - - -
Total Cost 17,960 16,080 6,512 19,168 8,536 11,200 12,808 5.79%
-
Net Worth 12,379 14,376 2,952 4,346 5,415 7,013 12,560 -0.24%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 12,379 14,376 2,952 4,346 5,415 7,013 12,560 -0.24%
NOSH 412,666 359,411 140,579 142,500 140,649 139,710 139,565 19.79%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin -21.38% -17.92% -147.42% 1.18% -103.04% -52.51% -100.50% -
ROE -20.00% -17.00% -131.43% 5.25% -80.00% -54.98% -51.11% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 3.59 3.79 1.87 13.61 2.99 5.26 4.58 -3.97%
EPS -0.60 -0.68 -2.76 0.16 -3.08 -2.76 -4.60 -28.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.021 0.0305 0.0385 0.0502 0.09 -16.72%
Adjusted Per Share Value based on latest NOSH - 142,500
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 0.36 0.33 0.06 0.47 0.10 0.18 0.16 14.46%
EPS -0.06 -0.06 -0.09 0.01 -0.11 -0.09 -0.16 -15.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.003 0.0035 0.0007 0.0011 0.0013 0.0017 0.0031 -0.54%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.075 0.06 0.13 0.07 0.05 0.03 0.07 -
P/RPS 2.09 1.58 6.94 0.51 1.67 0.57 1.53 5.33%
P/EPS -12.50 -8.82 -4.71 43.75 -1.62 -1.09 -1.52 42.05%
EY -8.00 -11.33 -21.23 2.29 -61.60 -92.00 -65.71 -29.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.50 6.19 2.30 1.30 0.60 0.78 21.41%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 27/06/14 21/06/13 26/06/12 24/06/11 30/06/10 29/06/09 30/06/08 -
Price 0.075 0.075 0.09 0.12 0.05 0.05 0.07 -
P/RPS 2.09 1.98 4.81 0.88 1.67 0.95 1.53 5.33%
P/EPS -12.50 -11.03 -3.26 75.00 -1.62 -1.81 -1.52 42.05%
EY -8.00 -9.07 -30.67 1.33 -61.60 -55.20 -65.71 -29.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.88 4.29 3.93 1.30 1.00 0.78 21.41%

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