[SCBUILD] YoY Cumulative Quarter Result on 31-Jan-2016 [#4]

Announcement Date
30-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jan-2016 [#4]
Profit Trend
QoQ- -185.69%
YoY- 40.57%
View:
Show?
Cumulative Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 13,633 21,528 45,173 17,786 15,586 33,685 12,102 2.00%
PBT 2,214 1,896 -407 -2,885 -8,208 -1,993 -8,102 -
Tax -841 -814 -595 50 220 -1,344 1 -
NP 1,373 1,082 -1,002 -2,835 -7,988 -3,337 -8,101 -
-
NP to SH 1,373 1,082 -1,002 -3,974 -6,687 -5,913 -8,101 -
-
Tax Rate 37.99% 42.93% - - - - - -
Total Cost 12,260 20,446 46,175 20,621 23,574 37,022 20,203 -7.98%
-
Net Worth 34,440 32,673 32,521 29,407 36,920 15,978 13,416 17.00%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 34,440 32,673 32,521 29,407 36,920 15,978 13,416 17.00%
NOSH 883,077 883,077 878,965 794,800 879,047 399,459 268,327 21.95%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 10.07% 5.03% -2.22% -15.94% -51.25% -9.91% -66.94% -
ROE 3.99% 3.31% -3.08% -13.51% -18.11% -37.01% -60.38% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 1.54 2.44 5.14 2.24 1.77 8.43 4.51 -16.38%
EPS 0.16 0.12 -0.11 -0.50 -0.84 -1.48 -2.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.037 0.037 0.037 0.042 0.04 0.05 -4.05%
Adjusted Per Share Value based on latest NOSH - 807,187
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 1.27 2.00 4.21 1.66 1.45 3.14 1.13 1.96%
EPS 0.13 0.10 -0.09 -0.37 -0.62 -0.55 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0321 0.0304 0.0303 0.0274 0.0344 0.0149 0.0125 17.01%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.02 0.035 0.035 0.04 0.045 0.09 0.08 -
P/RPS 1.30 1.44 0.68 1.79 2.54 1.07 1.77 -5.01%
P/EPS 12.86 28.57 -30.70 -8.00 -5.92 -6.08 -2.65 -
EY 7.77 3.50 -3.26 -12.50 -16.90 -16.45 -37.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.95 0.95 1.08 1.07 2.25 1.60 -17.34%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 29/03/19 30/03/18 31/03/17 30/03/16 31/03/15 31/03/14 28/03/13 -
Price 0.03 0.03 0.04 0.045 0.055 0.085 0.065 -
P/RPS 1.94 1.23 0.78 2.01 3.10 1.01 1.44 5.09%
P/EPS 19.30 24.48 -35.09 -9.00 -7.23 -5.74 -2.15 -
EY 5.18 4.08 -2.85 -11.11 -13.83 -17.41 -46.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 1.08 1.22 1.31 2.13 1.30 -8.35%

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