[SCBUILD] YoY Cumulative Quarter Result on 31-Jan-2012 [#4]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
27-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- -45.42%
YoY- 81.76%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 15,586 33,685 12,102 9,009 10,707 8,503 9,973 7.72%
PBT -8,208 -1,993 -8,102 -429 -2,374 -1,669 -5,842 5.82%
Tax 220 -1,344 1 0 22 13 -244 -
NP -7,988 -3,337 -8,101 -429 -2,352 -1,656 -6,086 4.63%
-
NP to SH -6,687 -5,913 -8,101 -429 -2,352 -1,656 -6,086 1.58%
-
Tax Rate - - - - - - - -
Total Cost 23,574 37,022 20,203 9,438 13,059 10,159 16,059 6.60%
-
Net Worth 36,920 15,978 13,416 3,860 4,286 6,489 8,157 28.59%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 36,920 15,978 13,416 3,860 4,286 6,489 8,157 28.59%
NOSH 879,047 399,459 268,327 138,387 139,638 140,458 140,155 35.78%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin -51.25% -9.91% -66.94% -4.76% -21.97% -19.48% -61.02% -
ROE -18.11% -37.01% -60.38% -11.11% -54.86% -25.52% -74.61% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 1.77 8.43 4.51 6.51 7.67 6.05 7.12 -20.69%
EPS -0.84 -1.48 -2.31 -0.31 -1.68 -1.18 -4.35 -23.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.042 0.04 0.05 0.0279 0.0307 0.0462 0.0582 -5.28%
Adjusted Per Share Value based on latest NOSH - 133,999
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 0.51 1.10 0.40 0.30 0.35 0.28 0.33 7.52%
EPS -0.22 -0.19 -0.27 -0.01 -0.08 -0.05 -0.20 1.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0121 0.0052 0.0044 0.0013 0.0014 0.0021 0.0027 28.38%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.045 0.09 0.08 0.13 0.07 0.05 0.06 -
P/RPS 2.54 1.07 1.77 2.00 0.91 0.83 0.84 20.24%
P/EPS -5.92 -6.08 -2.65 -41.94 -4.16 -4.24 -1.38 27.45%
EY -16.90 -16.45 -37.74 -2.38 -24.06 -23.58 -72.37 -21.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 2.25 1.60 4.66 2.28 1.08 1.03 0.63%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 31/03/15 31/03/14 28/03/13 27/03/12 31/03/11 01/04/10 30/03/09 -
Price 0.055 0.085 0.065 0.16 0.06 0.05 0.03 -
P/RPS 3.10 1.01 1.44 2.46 0.78 0.83 0.42 39.51%
P/EPS -7.23 -5.74 -2.15 -51.61 -3.56 -4.24 -0.69 47.90%
EY -13.83 -17.41 -46.45 -1.94 -28.07 -23.58 -144.74 -32.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 2.13 1.30 5.73 1.95 1.08 0.52 16.63%

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