[SCBUILD] YoY Annualized Quarter Result on 31-Jan-2020 [#2]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
29-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- -8.0%
YoY- -236.34%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 4,684 2,088 2,046 8,810 23,676 37,506 17,102 -16.87%
PBT -3,330 -1,446 -1,872 -1,650 -1,744 268 -638 26.60%
Tax -486 0 0 0 -150 -148 0 -
NP -3,816 -1,446 -1,872 -1,650 -1,894 120 -638 29.08%
-
NP to SH -3,816 -1,446 -1,872 -1,650 -1,894 120 -86 71.83%
-
Tax Rate - - - - - 55.22% - -
Total Cost 8,500 3,534 3,918 10,460 25,570 37,386 17,740 -9.96%
-
Net Worth 34,365 36,556 32,674 32,673 30,907 25,200 17,199 10.38%
Dividend
31/07/22 31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/22 31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 34,365 36,556 32,674 32,673 30,907 25,200 17,199 10.38%
NOSH 1,074,090 958,090 883,090 883,077 883,077 600,000 430,000 13.95%
Ratio Analysis
31/07/22 31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin -81.47% -69.25% -91.50% -18.73% -8.00% 0.32% -3.73% -
ROE -11.10% -3.96% -5.73% -5.05% -6.13% 0.48% -0.50% -
Per Share
31/07/22 31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 0.44 0.22 0.23 1.00 2.68 6.25 3.98 -26.97%
EPS -0.36 -0.16 -0.21 -0.18 -0.22 0.02 -0.02 51.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.032 0.039 0.037 0.037 0.035 0.042 0.04 -3.13%
Adjusted Per Share Value based on latest NOSH - 883,090
31/07/22 31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 0.15 0.07 0.07 0.29 0.78 1.23 0.56 -17.14%
EPS -0.13 -0.05 -0.06 -0.05 -0.06 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0113 0.012 0.0107 0.0107 0.0101 0.0083 0.0056 10.54%
Price Multiplier on Financial Quarter End Date
31/07/22 31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 29/07/22 29/01/21 31/01/20 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 0.06 0.055 0.025 0.025 0.03 0.045 0.05 -
P/RPS 13.76 24.69 10.79 2.51 1.12 0.72 1.26 40.67%
P/EPS -16.89 -35.65 -11.79 -13.38 -13.99 225.00 -250.00 -31.93%
EY -5.92 -2.80 -8.48 -7.47 -7.15 0.44 -0.40 46.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.41 0.68 0.68 0.86 1.07 1.25 5.91%
Price Multiplier on Announcement Date
31/07/22 31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/09/22 30/03/21 29/04/20 28/09/18 21/09/17 23/09/16 29/09/15 -
Price 0.05 0.08 0.02 0.02 0.03 0.045 0.05 -
P/RPS 11.46 35.91 8.63 2.00 1.12 0.72 1.26 37.04%
P/EPS -14.07 -51.86 -9.43 -10.70 -13.99 225.00 -250.00 -33.68%
EY -7.11 -1.93 -10.60 -9.34 -7.15 0.44 -0.40 50.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 2.05 0.54 0.54 0.86 1.07 1.25 3.21%

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