[SCBUILD] YoY Cumulative Quarter Result on 30-Apr-2015 [#1]

Announcement Date
29-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- 99.99%
YoY- 99.84%
View:
Show?
Cumulative Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 857 8,866 2,106 4,053 3,699 3,409 658 4.50%
PBT -542 17 -260 -50 -841 -611 -970 -9.24%
Tax 0 -75 0 0 50 0 0 -
NP -542 -58 -260 -50 -791 -611 -970 -9.24%
-
NP to SH -542 -58 -260 -1 -619 -611 -970 -9.24%
-
Tax Rate - 441.18% - - - - - -
Total Cost 1,399 8,924 2,366 4,103 4,490 4,020 1,628 -2.49%
-
Net Worth 32,673 32,521 31,199 35,161 12,379 14,376 2,952 49.25%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 32,673 32,521 31,199 35,161 12,379 14,376 2,952 49.25%
NOSH 883,077 878,965 866,666 879,047 412,666 359,411 140,579 35.81%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin -63.24% -0.65% -12.35% -1.23% -21.38% -17.92% -147.42% -
ROE -1.66% -0.18% -0.83% 0.00% -5.00% -4.25% -32.86% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 0.10 1.01 0.24 0.46 0.90 0.95 0.47 -22.72%
EPS -0.06 -0.01 -0.03 0.00 -0.15 -0.17 -0.69 -33.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.037 0.036 0.04 0.03 0.04 0.021 9.89%
Adjusted Per Share Value based on latest NOSH - 829,090
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 0.08 0.83 0.20 0.38 0.34 0.32 0.06 4.90%
EPS -0.05 -0.01 -0.02 0.00 -0.06 -0.06 -0.09 -9.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0304 0.0303 0.029 0.0327 0.0115 0.0134 0.0027 49.68%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.035 0.04 0.04 0.05 0.075 0.06 0.13 -
P/RPS 36.07 3.97 16.46 10.84 8.37 6.33 27.77 4.45%
P/EPS -57.03 -606.18 -133.33 -43,952.38 -50.00 -35.29 -18.84 20.26%
EY -1.75 -0.16 -0.75 0.00 -2.00 -2.83 -5.31 -16.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.08 1.11 1.25 2.50 1.50 6.19 -26.81%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/06/18 16/06/17 30/06/16 29/06/15 27/06/14 21/06/13 26/06/12 -
Price 0.025 0.04 0.045 0.055 0.075 0.075 0.09 -
P/RPS 25.76 3.97 18.52 11.93 8.37 7.91 19.23 4.99%
P/EPS -40.73 -606.18 -150.00 -48,347.62 -50.00 -44.12 -13.04 20.89%
EY -2.46 -0.16 -0.67 0.00 -2.00 -2.27 -7.67 -17.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.08 1.25 1.38 2.50 1.88 4.29 -26.42%

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