[SCBUILD] YoY Annualized Quarter Result on 31-Jul-2015 [#2]

Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- -2050.0%
YoY- 92.7%
View:
Show?
Annualized Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 8,810 23,676 37,506 17,102 16,520 25,484 3,732 15.38%
PBT -1,650 -1,744 268 -638 -1,474 2,308 -4,690 -15.97%
Tax 0 -150 -148 0 100 -340 0 -
NP -1,650 -1,894 120 -638 -1,374 1,968 -4,690 -15.97%
-
NP to SH -1,650 -1,894 120 -86 -1,178 -1,438 -4,690 -15.97%
-
Tax Rate - - 55.22% - - 14.73% - -
Total Cost 10,460 25,570 37,386 17,740 17,894 23,516 8,422 3.67%
-
Net Worth 32,673 30,907 25,200 17,199 11,779 13,695 22,119 6.71%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 32,673 30,907 25,200 17,199 11,779 13,695 22,119 6.71%
NOSH 883,077 883,077 600,000 430,000 392,666 342,380 349,999 16.66%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin -18.73% -8.00% 0.32% -3.73% -8.32% 7.72% -125.67% -
ROE -5.05% -6.13% 0.48% -0.50% -10.00% -10.50% -21.20% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 1.00 2.68 6.25 3.98 4.21 7.44 1.07 -1.12%
EPS -0.18 -0.22 0.02 -0.02 -0.30 -0.42 -1.34 -28.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.035 0.042 0.04 0.03 0.04 0.0632 -8.53%
Adjusted Per Share Value based on latest NOSH - 420,000
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 0.82 2.20 3.49 1.59 1.54 2.37 0.35 15.23%
EPS -0.15 -0.18 0.01 -0.01 -0.11 -0.13 -0.44 -16.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0304 0.0288 0.0235 0.016 0.011 0.0128 0.0206 6.69%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.025 0.03 0.045 0.05 0.09 0.125 0.08 -
P/RPS 2.51 1.12 0.72 1.26 2.14 1.68 7.50 -16.66%
P/EPS -13.38 -13.99 225.00 -250.00 -30.00 -29.76 -5.97 14.38%
EY -7.47 -7.15 0.44 -0.40 -3.33 -3.36 -16.75 -12.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.86 1.07 1.25 3.00 3.13 1.27 -9.88%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 28/09/18 21/09/17 23/09/16 29/09/15 25/09/14 27/09/13 25/09/12 -
Price 0.02 0.03 0.045 0.05 0.095 0.11 0.09 -
P/RPS 2.00 1.12 0.72 1.26 2.26 1.48 8.44 -21.32%
P/EPS -10.70 -13.99 225.00 -250.00 -31.67 -26.19 -6.72 8.05%
EY -9.34 -7.15 0.44 -0.40 -3.16 -3.82 -14.89 -7.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.86 1.07 1.25 3.17 2.75 1.42 -14.87%

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