[SCBUILD] YoY Annualized Quarter Result on 31-Oct-2017 [#3]

Announcement Date
22-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- -26.86%
YoY- -1024.1%
View:
Show?
Annualized Quarter Result
30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 2,292 2,772 7,962 18,496 45,604 19,028 16,038 -25.86%
PBT -1,996 -1,030 -2,317 -2,270 712 -1,057 -2,229 -1.68%
Tax 16 0 0 -132 -452 0 120 -26.64%
NP -1,980 -1,030 -2,317 -2,402 260 -1,057 -2,109 -0.96%
-
NP to SH -1,980 -1,030 -2,317 -2,402 260 -1,854 -1,900 0.63%
-
Tax Rate - - - - 63.48% - - -
Total Cost 4,272 3,803 10,279 20,898 45,344 20,085 18,147 -19.94%
-
Net Worth 38,430 33,557 31,790 29,884 33,400 32,729 15,933 14.50%
Dividend
30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 38,430 33,557 31,790 29,884 33,400 32,729 15,933 14.50%
NOSH 1,038,090 883,090 883,077 883,077 878,964 818,234 531,111 10.85%
Ratio Analysis
30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin -86.39% -37.16% -29.10% -12.99% 0.57% -5.56% -13.15% -
ROE -5.15% -3.07% -7.29% -8.04% 0.78% -5.67% -11.92% -
Per Share
30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 0.24 0.31 0.90 2.10 5.19 2.33 3.02 -32.26%
EPS -0.20 -0.12 -0.27 -0.27 0.03 -0.23 -0.48 -12.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.041 0.038 0.036 0.034 0.038 0.04 0.03 4.92%
Adjusted Per Share Value based on latest NOSH - 883,077
30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 0.21 0.26 0.74 1.72 4.25 1.77 1.49 -26.02%
EPS -0.18 -0.10 -0.22 -0.22 0.02 -0.17 -0.18 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0358 0.0312 0.0296 0.0278 0.0311 0.0305 0.0148 14.55%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.11 0.02 0.015 0.04 0.035 0.05 0.065 -
P/RPS 44.99 6.37 1.66 1.90 0.67 2.15 2.15 59.63%
P/EPS -52.07 -17.14 -5.72 -14.63 118.32 -22.06 -18.17 17.57%
EY -1.92 -5.83 -17.49 -6.83 0.85 -4.53 -5.50 -14.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 0.53 0.42 1.18 0.92 1.25 2.17 3.30%
Price Multiplier on Announcement Date
30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/07/21 30/06/20 28/12/18 22/12/17 22/12/16 17/12/15 15/12/14 -
Price 0.07 0.03 0.01 0.04 0.04 0.045 0.04 -
P/RPS 28.63 9.55 1.11 1.90 0.77 1.94 1.32 60.52%
P/EPS -33.14 -25.71 -3.81 -14.63 135.23 -19.85 -11.18 18.19%
EY -3.02 -3.89 -26.24 -6.83 0.74 -5.04 -8.94 -15.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 0.79 0.28 1.18 1.05 1.13 1.33 3.94%

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