[SCN] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 59.29%
YoY- 29.69%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 23,532 24,522 20,725 19,810 24,200 15,025 25,981 -1.63%
PBT -3,405 781 1,448 -1,449 -2,061 -5,834 1,552 -
Tax 2 -8 0 0 0 0 0 -
NP -3,402 773 1,448 -1,449 -2,061 -5,834 1,552 -
-
NP to SH -3,402 773 1,448 -1,449 -2,061 -5,834 1,552 -
-
Tax Rate - 1.02% 0.00% - - - 0.00% -
Total Cost 26,934 23,749 19,277 21,259 26,261 20,859 24,429 1.63%
-
Net Worth 136,930 154,666 22,122 20,129 24,495 39,963 54,186 16.69%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 3,344 -
Div Payout % - - - - - - 215.52% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 136,930 154,666 22,122 20,129 24,495 39,963 54,186 16.69%
NOSH 1,956,153 1,933,332 201,111 201,296 200,779 199,817 200,689 46.10%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -14.46% 3.15% 6.99% -7.32% -8.52% -38.83% 5.97% -
ROE -2.48% 0.50% 6.55% -7.20% -8.42% -14.60% 2.86% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.20 1.27 10.31 9.84 12.05 7.52 12.95 -32.70%
EPS -0.17 0.04 0.72 -0.72 -1.03 -2.92 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
NAPS 0.07 0.08 0.11 0.10 0.122 0.20 0.27 -20.13%
Adjusted Per Share Value based on latest NOSH - 198,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.77 12.26 10.36 9.91 12.10 7.51 12.99 -1.62%
EPS -1.70 0.39 0.72 -0.72 -1.03 -2.92 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
NAPS 0.6847 0.7733 0.1106 0.1006 0.1225 0.1998 0.2709 16.69%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.115 0.15 0.09 0.09 0.09 0.13 0.56 -
P/RPS 9.56 11.83 0.87 0.91 0.75 1.73 4.33 14.09%
P/EPS -66.11 375.00 12.50 -12.50 -8.77 -4.45 72.41 -
EY -1.51 0.27 8.00 -8.00 -11.41 -22.46 1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.98 -
P/NAPS 1.64 1.88 0.82 0.90 0.74 0.65 2.07 -3.80%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 02/12/13 23/11/12 17/11/11 29/11/10 30/11/09 27/11/08 22/11/07 -
Price 0.125 0.14 0.14 0.08 0.11 0.19 0.39 -
P/RPS 10.39 11.04 1.36 0.81 0.91 2.53 3.01 22.91%
P/EPS -71.86 350.00 19.44 -11.11 -10.71 -6.51 50.43 -
EY -1.39 0.29 5.14 -9.00 -9.33 -15.37 1.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.27 -
P/NAPS 1.79 1.75 1.27 0.80 0.90 0.95 1.44 3.68%

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