[SCBUILD] YoY Annualized Quarter Result on 31-Oct-2011 [#3]

Announcement Date
20-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -331.37%
YoY- 85.44%
View:
Show?
Annualized Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 16,038 32,714 10,604 10,173 10,084 5,929 13,194 3.30%
PBT -2,229 5,489 -3,578 -393 -2,730 -3,628 -1,857 3.08%
Tax 120 -1,468 0 0 29 0 0 -
NP -2,109 4,021 -3,578 -393 -2,701 -3,628 -1,857 2.14%
-
NP to SH -1,900 -1,226 -3,578 -393 -2,701 -3,628 -1,857 0.38%
-
Tax Rate - 26.74% - - - - - -
Total Cost 18,147 28,693 14,182 10,566 12,785 9,557 15,051 3.16%
-
Net Worth 15,933 14,719 21,611 3,933 4,555 5,217 12,916 3.55%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 15,933 14,719 21,611 3,933 4,555 5,217 12,916 3.55%
NOSH 531,111 367,999 348,571 140,476 139,724 140,257 140,707 24.76%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin -13.15% 12.29% -33.75% -3.87% -26.79% -61.19% -14.08% -
ROE -11.92% -8.33% -16.56% -10.00% -59.30% -69.53% -14.38% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 3.02 8.89 3.04 7.24 7.22 4.23 9.38 -17.20%
EPS -0.48 -0.33 -1.03 -0.28 -1.93 -2.59 -1.32 -15.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.062 0.028 0.0326 0.0372 0.0918 -16.99%
Adjusted Per Share Value based on latest NOSH - 140,740
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 1.49 3.05 0.99 0.95 0.94 0.55 1.23 3.24%
EPS -0.18 -0.11 -0.33 -0.04 -0.25 -0.34 -0.17 0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0148 0.0137 0.0201 0.0037 0.0042 0.0049 0.012 3.55%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.065 0.10 0.09 0.14 0.05 0.05 0.06 -
P/RPS 2.15 1.12 2.96 1.93 0.69 1.18 0.64 22.36%
P/EPS -18.17 -30.00 -8.77 -50.00 -2.59 -1.93 -4.55 25.94%
EY -5.50 -3.33 -11.41 -2.00 -38.67 -51.73 -22.00 -20.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.50 1.45 5.00 1.53 1.34 0.65 22.24%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 15/12/14 23/12/13 21/12/12 20/12/11 29/12/10 23/12/09 26/12/08 -
Price 0.04 0.095 0.08 0.16 0.04 0.05 0.05 -
P/RPS 1.32 1.07 2.63 2.21 0.55 1.18 0.53 16.41%
P/EPS -11.18 -28.50 -7.79 -57.14 -2.07 -1.93 -3.79 19.74%
EY -8.94 -3.51 -12.83 -1.75 -48.33 -51.73 -26.40 -16.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 2.38 1.29 5.71 1.23 1.34 0.54 16.20%

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