[SCBUILD] YoY Cumulative Quarter Result on 30-Apr-2013 [#1]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
21-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 92.46%
YoY- 37.01%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
Cumulative Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 2,106 4,053 3,699 3,409 658 4,849 1,051 12.26%
PBT -260 -50 -841 -611 -970 57 -1,083 -21.14%
Tax 0 0 50 0 0 0 0 -
NP -260 -50 -791 -611 -970 57 -1,083 -21.14%
-
NP to SH -260 -1 -619 -611 -970 57 -1,083 -21.14%
-
Tax Rate - - - - - 0.00% - -
Total Cost 2,366 4,103 4,490 4,020 1,628 4,792 2,134 1.73%
-
Net Worth 31,199 35,161 12,379 14,376 2,952 4,346 5,415 33.85%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 31,199 35,161 12,379 14,376 2,952 4,346 5,415 33.85%
NOSH 866,666 879,047 412,666 359,411 140,579 142,500 140,649 35.36%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -12.35% -1.23% -21.38% -17.92% -147.42% 1.18% -103.04% -
ROE -0.83% 0.00% -5.00% -4.25% -32.86% 1.31% -20.00% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 0.24 0.46 0.90 0.95 0.47 3.40 0.75 -17.28%
EPS -0.03 0.00 -0.15 -0.17 -0.69 0.04 -0.77 -41.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.036 0.04 0.03 0.04 0.021 0.0305 0.0385 -1.11%
Adjusted Per Share Value based on latest NOSH - 359,411
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 0.07 0.13 0.12 0.11 0.02 0.16 0.03 15.15%
EPS -0.01 0.00 -0.02 -0.02 -0.03 0.00 -0.04 -20.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0102 0.0115 0.0041 0.0047 0.001 0.0014 0.0018 33.48%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.04 0.05 0.075 0.06 0.13 0.07 0.05 -
P/RPS 16.46 10.84 8.37 6.33 27.77 2.06 6.69 16.17%
P/EPS -133.33 -43,952.38 -50.00 -35.29 -18.84 175.00 -6.49 65.41%
EY -0.75 0.00 -2.00 -2.83 -5.31 0.57 -15.40 -39.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.25 2.50 1.50 6.19 2.30 1.30 -2.59%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 30/06/16 29/06/15 27/06/14 21/06/13 26/06/12 24/06/11 30/06/10 -
Price 0.045 0.055 0.075 0.075 0.09 0.12 0.05 -
P/RPS 18.52 11.93 8.37 7.91 19.23 3.53 6.69 18.47%
P/EPS -150.00 -48,347.62 -50.00 -44.12 -13.04 300.00 -6.49 68.69%
EY -0.67 0.00 -2.00 -2.27 -7.67 0.33 -15.40 -40.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.38 2.50 1.88 4.29 3.93 1.30 -0.65%

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