[SCBUILD] YoY Annualized Quarter Result on 31-Jul-2014 [#2]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
25-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 52.42%
YoY- 18.08%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 23,676 37,506 17,102 16,520 25,484 3,732 12,898 10.64%
PBT -1,744 268 -638 -1,474 2,308 -4,690 170 -
Tax -150 -148 0 100 -340 0 0 -
NP -1,894 120 -638 -1,374 1,968 -4,690 170 -
-
NP to SH -1,894 120 -86 -1,178 -1,438 -4,690 170 -
-
Tax Rate - 55.22% - - 14.73% - 0.00% -
Total Cost 25,570 37,386 17,740 17,894 23,516 8,422 12,728 12.31%
-
Net Worth 30,907 25,200 17,199 11,779 13,695 22,119 4,298 38.88%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 30,907 25,200 17,199 11,779 13,695 22,119 4,298 38.88%
NOSH 883,077 600,000 430,000 392,666 342,380 349,999 140,000 35.89%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin -8.00% 0.32% -3.73% -8.32% 7.72% -125.67% 1.32% -
ROE -6.13% 0.48% -0.50% -10.00% -10.50% -21.20% 3.96% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 2.68 6.25 3.98 4.21 7.44 1.07 9.21 -18.58%
EPS -0.22 0.02 -0.02 -0.30 -0.42 -1.34 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.035 0.042 0.04 0.03 0.04 0.0632 0.0307 2.20%
Adjusted Per Share Value based on latest NOSH - 300,000
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 0.78 1.23 0.56 0.54 0.84 0.12 0.42 10.85%
EPS -0.06 0.00 0.00 -0.04 -0.05 -0.15 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0101 0.0083 0.0056 0.0039 0.0045 0.0073 0.0014 38.96%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.03 0.045 0.05 0.09 0.125 0.08 0.14 -
P/RPS 1.12 0.72 1.26 2.14 1.68 7.50 1.52 -4.95%
P/EPS -13.99 225.00 -250.00 -30.00 -29.76 -5.97 115.29 -
EY -7.15 0.44 -0.40 -3.33 -3.36 -16.75 0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.07 1.25 3.00 3.13 1.27 4.56 -24.25%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 21/09/17 23/09/16 29/09/15 25/09/14 27/09/13 25/09/12 29/09/11 -
Price 0.03 0.045 0.05 0.095 0.11 0.09 0.16 -
P/RPS 1.12 0.72 1.26 2.26 1.48 8.44 1.74 -7.07%
P/EPS -13.99 225.00 -250.00 -31.67 -26.19 -6.72 131.76 -
EY -7.15 0.44 -0.40 -3.16 -3.82 -14.89 0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.07 1.25 3.17 2.75 1.42 5.21 -25.91%

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