[SCBUILD] YoY Annualized Quarter Result on 31-Oct-2016 [#3]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
22-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- 116.67%
YoY- 114.02%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 2,772 7,962 18,496 45,604 19,028 16,038 32,714 -31.58%
PBT -1,030 -2,317 -2,270 712 -1,057 -2,229 5,489 -
Tax 0 0 -132 -452 0 120 -1,468 -
NP -1,030 -2,317 -2,402 260 -1,057 -2,109 4,021 -
-
NP to SH -1,030 -2,317 -2,402 260 -1,854 -1,900 -1,226 -2.64%
-
Tax Rate - - - 63.48% - - 26.74% -
Total Cost 3,803 10,279 20,898 45,344 20,085 18,147 28,693 -26.71%
-
Net Worth 33,557 31,790 29,884 33,400 32,729 15,933 14,719 13.51%
Dividend
30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 33,557 31,790 29,884 33,400 32,729 15,933 14,719 13.51%
NOSH 883,090 883,077 883,077 878,964 818,234 531,111 367,999 14.41%
Ratio Analysis
30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin -37.16% -29.10% -12.99% 0.57% -5.56% -13.15% 12.29% -
ROE -3.07% -7.29% -8.04% 0.78% -5.67% -11.92% -8.33% -
Per Share
30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 0.31 0.90 2.10 5.19 2.33 3.02 8.89 -40.32%
EPS -0.12 -0.27 -0.27 0.03 -0.23 -0.48 -0.33 -14.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.036 0.034 0.038 0.04 0.03 0.04 -0.78%
Adjusted Per Share Value based on latest NOSH - 878,964
30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 0.09 0.26 0.61 1.50 0.62 0.53 1.07 -31.66%
EPS -0.03 -0.08 -0.08 0.01 -0.06 -0.06 -0.04 -4.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.011 0.0104 0.0098 0.011 0.0107 0.0052 0.0048 13.60%
Price Multiplier on Financial Quarter End Date
30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 30/04/20 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.02 0.015 0.04 0.035 0.05 0.065 0.10 -
P/RPS 6.37 1.66 1.90 0.67 2.15 2.15 1.12 30.65%
P/EPS -17.14 -5.72 -14.63 118.32 -22.06 -18.17 -30.00 -8.24%
EY -5.83 -17.49 -6.83 0.85 -4.53 -5.50 -3.33 8.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 1.18 0.92 1.25 2.17 2.50 -21.22%
Price Multiplier on Announcement Date
30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 30/06/20 28/12/18 22/12/17 22/12/16 17/12/15 15/12/14 23/12/13 -
Price 0.03 0.01 0.04 0.04 0.045 0.04 0.095 -
P/RPS 9.55 1.11 1.90 0.77 1.94 1.32 1.07 40.02%
P/EPS -25.71 -3.81 -14.63 135.23 -19.85 -11.18 -28.50 -1.57%
EY -3.89 -26.24 -6.83 0.74 -5.04 -8.94 -3.51 1.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.28 1.18 1.05 1.13 1.33 2.38 -15.60%

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