[SCBUILD] YoY Annualized Quarter Result on 31-Jul-2013 [#2]

Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 41.16%
YoY- 69.34%
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 37,506 17,102 16,520 25,484 3,732 12,898 7,260 31.44%
PBT 268 -638 -1,474 2,308 -4,690 170 -4,136 -
Tax -148 0 100 -340 0 0 -1,034 -27.65%
NP 120 -638 -1,374 1,968 -4,690 170 -5,170 -
-
NP to SH 120 -86 -1,178 -1,438 -4,690 170 -5,170 -
-
Tax Rate 55.22% - - 14.73% - 0.00% - -
Total Cost 37,386 17,740 17,894 23,516 8,422 12,728 12,430 20.12%
-
Net Worth 25,200 17,199 11,779 13,695 22,119 4,298 4,052 35.57%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 25,200 17,199 11,779 13,695 22,119 4,298 4,052 35.57%
NOSH 600,000 430,000 392,666 342,380 349,999 140,000 139,729 27.46%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 0.32% -3.73% -8.32% 7.72% -125.67% 1.32% -71.21% -
ROE 0.48% -0.50% -10.00% -10.50% -21.20% 3.96% -127.59% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 6.25 3.98 4.21 7.44 1.07 9.21 5.20 3.10%
EPS 0.02 -0.02 -0.30 -0.42 -1.34 0.12 -3.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.042 0.04 0.03 0.04 0.0632 0.0307 0.029 6.36%
Adjusted Per Share Value based on latest NOSH - 360,000
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 3.49 1.59 1.54 2.37 0.35 1.20 0.68 31.30%
EPS 0.01 -0.01 -0.11 -0.13 -0.44 0.02 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.016 0.011 0.0128 0.0206 0.004 0.0038 35.44%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.045 0.05 0.09 0.125 0.08 0.14 0.05 -
P/RPS 0.72 1.26 2.14 1.68 7.50 1.52 0.96 -4.67%
P/EPS 225.00 -250.00 -30.00 -29.76 -5.97 115.29 -1.35 -
EY 0.44 -0.40 -3.33 -3.36 -16.75 0.87 -74.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.25 3.00 3.13 1.27 4.56 1.72 -7.59%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 23/09/16 29/09/15 25/09/14 27/09/13 25/09/12 29/09/11 29/09/10 -
Price 0.045 0.05 0.095 0.11 0.09 0.16 0.05 -
P/RPS 0.72 1.26 2.26 1.48 8.44 1.74 0.96 -4.67%
P/EPS 225.00 -250.00 -31.67 -26.19 -6.72 131.76 -1.35 -
EY 0.44 -0.40 -3.16 -3.82 -14.89 0.76 -74.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.25 3.17 2.75 1.42 5.21 1.72 -7.59%

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