[SCBUILD] YoY Annualized Quarter Result on 31-Oct-2013 [#3]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
23-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 14.7%
YoY- 65.72%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 45,604 19,028 16,038 32,714 10,604 10,173 10,084 28.56%
PBT 712 -1,057 -2,229 5,489 -3,578 -393 -2,730 -
Tax -452 0 120 -1,468 0 0 29 -
NP 260 -1,057 -2,109 4,021 -3,578 -393 -2,701 -
-
NP to SH 260 -1,854 -1,900 -1,226 -3,578 -393 -2,701 -
-
Tax Rate 63.48% - - 26.74% - - - -
Total Cost 45,344 20,085 18,147 28,693 14,182 10,566 12,785 23.46%
-
Net Worth 33,400 32,729 15,933 14,719 21,611 3,933 4,555 39.34%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 33,400 32,729 15,933 14,719 21,611 3,933 4,555 39.34%
NOSH 878,964 818,234 531,111 367,999 348,571 140,476 139,724 35.82%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 0.57% -5.56% -13.15% 12.29% -33.75% -3.87% -26.79% -
ROE 0.78% -5.67% -11.92% -8.33% -16.56% -10.00% -59.30% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 5.19 2.33 3.02 8.89 3.04 7.24 7.22 -5.34%
EPS 0.03 -0.23 -0.48 -0.33 -1.03 -0.28 -1.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.04 0.03 0.04 0.062 0.028 0.0326 2.58%
Adjusted Per Share Value based on latest NOSH - 335,000
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 1.50 0.62 0.53 1.07 0.35 0.33 0.33 28.67%
EPS 0.01 -0.06 -0.06 -0.04 -0.12 -0.01 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.011 0.0107 0.0052 0.0048 0.0071 0.0013 0.0015 39.34%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.035 0.05 0.065 0.10 0.09 0.14 0.05 -
P/RPS 0.67 2.15 2.15 1.12 2.96 1.93 0.69 -0.48%
P/EPS 118.32 -22.06 -18.17 -30.00 -8.77 -50.00 -2.59 -
EY 0.85 -4.53 -5.50 -3.33 -11.41 -2.00 -38.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.25 2.17 2.50 1.45 5.00 1.53 -8.12%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 22/12/16 17/12/15 15/12/14 23/12/13 21/12/12 20/12/11 29/12/10 -
Price 0.04 0.045 0.04 0.095 0.08 0.16 0.04 -
P/RPS 0.77 1.94 1.32 1.07 2.63 2.21 0.55 5.76%
P/EPS 135.23 -19.85 -11.18 -28.50 -7.79 -57.14 -2.07 -
EY 0.74 -5.04 -8.94 -3.51 -12.83 -1.75 -48.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.13 1.33 2.38 1.29 5.71 1.23 -2.60%

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