[SCBUILD] YoY Annualized Quarter Result on 31-Jul-2009 [#2]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- -5.08%
YoY- -40.69%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 3,732 12,898 7,260 4,904 14,872 9,188 16,004 -21.52%
PBT -4,690 170 -4,136 -4,052 -2,880 -6,660 3,478 -
Tax 0 0 -1,034 0 0 -14 -242 -
NP -4,690 170 -5,170 -4,052 -2,880 -6,674 3,236 -
-
NP to SH -4,690 170 -5,170 -4,052 -2,880 -6,648 3,236 -
-
Tax Rate - 0.00% - - - - 6.96% -
Total Cost 8,422 12,728 12,430 8,956 17,752 15,862 12,768 -6.69%
-
Net Worth 22,119 4,298 4,052 5,896 12,722 17,531 21,061 0.81%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 22,119 4,298 4,052 5,896 12,722 17,531 21,061 0.81%
NOSH 349,999 140,000 139,729 139,724 139,805 140,253 139,482 16.55%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin -125.67% 1.32% -71.21% -82.63% -19.37% -72.64% 20.22% -
ROE -21.20% 3.96% -127.59% -68.72% -22.64% -37.92% 15.36% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 1.07 9.21 5.20 3.51 10.64 6.55 11.47 -32.63%
EPS -1.34 0.12 -3.70 -2.90 -2.06 -4.74 2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0632 0.0307 0.029 0.0422 0.091 0.125 0.151 -13.50%
Adjusted Per Share Value based on latest NOSH - 139,736
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 0.12 0.42 0.24 0.16 0.49 0.30 0.52 -21.66%
EPS -0.15 0.01 -0.17 -0.13 -0.09 -0.22 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0073 0.0014 0.0013 0.0019 0.0042 0.0057 0.0069 0.94%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.08 0.14 0.05 0.05 0.07 0.16 0.35 -
P/RPS 7.50 1.52 0.96 1.42 0.66 2.44 3.05 16.16%
P/EPS -5.97 115.29 -1.35 -1.72 -3.40 -3.38 15.09 -
EY -16.75 0.87 -74.00 -58.00 -29.43 -29.63 6.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 4.56 1.72 1.18 0.77 1.28 2.32 -9.54%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 25/09/12 29/09/11 29/09/10 28/09/09 25/09/08 27/09/07 04/10/06 -
Price 0.09 0.16 0.05 0.05 0.06 0.12 0.31 -
P/RPS 8.44 1.74 0.96 1.42 0.56 1.83 2.70 20.89%
P/EPS -6.72 131.76 -1.35 -1.72 -2.91 -2.53 13.36 -
EY -14.89 0.76 -74.00 -58.00 -34.33 -39.50 7.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 5.21 1.72 1.18 0.66 0.96 2.05 -5.93%

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