[SCBUILD] YoY Annualized Quarter Result on 31-Jan-2022 [#2]

Announcement Date
31-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jan-2022 [#2]
Profit Trend
QoQ- 28.86%
YoY- -230.01%
View:
Show?
Annualized Quarter Result
31/01/22 31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 864 2,088 2,046 8,810 23,676 37,506 17,102 -36.78%
PBT -3,814 -1,446 -1,872 -1,650 -1,744 268 -638 31.61%
Tax -958 0 0 0 -150 -148 0 -
NP -4,772 -1,446 -1,872 -1,650 -1,894 120 -638 36.22%
-
NP to SH -4,772 -1,446 -1,872 -1,650 -1,894 120 -86 85.32%
-
Tax Rate - - - - - 55.22% - -
Total Cost 5,636 3,534 3,918 10,460 25,570 37,386 17,740 -16.15%
-
Net Worth 35,439 36,556 32,674 32,673 30,907 25,200 17,199 11.74%
Dividend
31/01/22 31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/22 31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 35,439 36,556 32,674 32,673 30,907 25,200 17,199 11.74%
NOSH 1,074,090 958,090 883,090 883,077 883,077 600,000 430,000 15.09%
Ratio Analysis
31/01/22 31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin -552.31% -69.25% -91.50% -18.73% -8.00% 0.32% -3.73% -
ROE -13.47% -3.96% -5.73% -5.05% -6.13% 0.48% -0.50% -
Per Share
31/01/22 31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 0.08 0.22 0.23 1.00 2.68 6.25 3.98 -45.12%
EPS -0.44 -0.16 -0.21 -0.18 -0.22 0.02 -0.02 60.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.033 0.039 0.037 0.037 0.035 0.042 0.04 -2.91%
Adjusted Per Share Value based on latest NOSH - 1,074,090
31/01/22 31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 0.08 0.19 0.19 0.82 2.20 3.49 1.59 -36.82%
EPS -0.44 -0.13 -0.17 -0.15 -0.18 0.01 -0.01 78.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.033 0.034 0.0304 0.0304 0.0288 0.0235 0.016 11.76%
Price Multiplier on Financial Quarter End Date
31/01/22 31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 31/01/22 29/01/21 31/01/20 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 0.07 0.055 0.025 0.025 0.03 0.045 0.05 -
P/RPS 87.01 24.69 10.79 2.51 1.12 0.72 1.26 91.66%
P/EPS -15.75 -35.65 -11.79 -13.38 -13.99 225.00 -250.00 -34.60%
EY -6.35 -2.80 -8.48 -7.47 -7.15 0.44 -0.40 52.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.41 0.68 0.68 0.86 1.07 1.25 8.45%
Price Multiplier on Announcement Date
31/01/22 31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 31/03/22 30/03/21 29/04/20 28/09/18 21/09/17 23/09/16 29/09/15 -
Price 0.055 0.08 0.02 0.02 0.03 0.045 0.05 -
P/RPS 68.36 35.91 8.63 2.00 1.12 0.72 1.26 84.68%
P/EPS -12.38 -51.86 -9.43 -10.70 -13.99 225.00 -250.00 -36.97%
EY -8.08 -1.93 -10.60 -9.34 -7.15 0.44 -0.40 58.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.05 0.54 0.54 0.86 1.07 1.25 4.55%

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