[SCBUILD] YoY Annualized Quarter Result on 31-Oct-2019 [#1]

Announcement Date
27-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- 8.77%
YoY- 25.2%
View:
Show?
Annualized Quarter Result
31/10/21 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 1,728 2,120 1,982 3,428 35,464 8,424 16,212 -29.10%
PBT -4,792 -1,132 -1,733 -2,168 68 -1,040 -200 62.89%
Tax -1,916 0 0 0 -300 0 0 -
NP -6,708 -1,132 -1,733 -2,168 -232 -1,040 -200 71.53%
-
NP to SH -6,708 -1,132 -1,733 -2,168 -232 -1,040 -4 212.86%
-
Tax Rate - - - - 441.18% - - -
Total Cost 8,436 3,252 3,715 5,596 35,696 9,464 16,412 -9.71%
-
Net Worth 36,524 33,557 33,556 32,673 32,521 31,199 35,161 0.58%
Dividend
31/10/21 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/21 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 36,524 33,557 33,556 32,673 32,521 31,199 35,161 0.58%
NOSH 1,074,090 883,090 883,077 883,077 878,965 866,666 879,047 3.12%
Ratio Analysis
31/10/21 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin -388.19% -53.40% -87.42% -63.24% -0.65% -12.35% -1.23% -
ROE -18.37% -3.37% -5.17% -6.64% -0.71% -3.33% -0.01% -
Per Share
31/10/21 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 0.18 0.24 0.22 0.39 4.03 0.97 1.84 -30.02%
EPS -0.68 -0.12 -0.20 -0.24 -0.04 -0.12 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.038 0.038 0.037 0.037 0.036 0.04 -1.19%
Adjusted Per Share Value based on latest NOSH - 883,077
31/10/21 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 0.16 0.20 0.18 0.32 3.30 0.78 1.51 -29.16%
EPS -0.62 -0.11 -0.16 -0.20 -0.02 -0.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.0312 0.0312 0.0304 0.0303 0.029 0.0327 0.60%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 29/10/21 30/10/20 31/10/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 0.07 0.045 0.03 0.035 0.04 0.04 0.05 -
P/RPS 39.99 18.74 13.36 9.02 0.99 4.12 2.71 51.20%
P/EPS -10.30 -35.11 -15.28 -14.26 -151.55 -33.33 -10,988.10 -65.73%
EY -9.71 -2.85 -6.54 -7.01 -0.66 -3.00 -0.01 187.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.18 0.79 0.95 1.08 1.11 1.25 6.55%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 31/12/21 31/12/20 27/12/19 29/06/18 16/06/17 30/06/16 29/06/15 -
Price 0.075 0.06 0.03 0.025 0.04 0.045 0.055 -
P/RPS 42.84 24.99 13.36 6.44 0.99 4.63 2.98 50.60%
P/EPS -11.04 -46.81 -15.28 -10.18 -151.55 -37.50 -12,086.91 -65.87%
EY -9.06 -2.14 -6.54 -9.82 -0.66 -2.67 -0.01 184.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.58 0.79 0.68 1.08 1.25 1.38 6.10%

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