[SCBUILD] YoY Cumulative Quarter Result on 31-Jul-2010 [#2]

Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- -138.69%
YoY- -27.59%
View:
Show?
Cumulative Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 12,742 1,866 6,449 3,630 2,452 7,436 4,594 18.51%
PBT 1,154 -2,345 85 -2,068 -2,026 -1,440 -3,330 -
Tax -170 0 0 -517 0 0 -7 70.09%
NP 984 -2,345 85 -2,585 -2,026 -1,440 -3,337 -
-
NP to SH -719 -2,345 85 -2,585 -2,026 -1,440 -3,324 -22.50%
-
Tax Rate 14.73% - 0.00% - - - - -
Total Cost 11,758 4,211 6,364 6,215 4,478 8,876 7,931 6.77%
-
Net Worth 13,695 22,119 4,298 4,052 5,896 12,722 17,531 -4.02%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 13,695 22,119 4,298 4,052 5,896 12,722 17,531 -4.02%
NOSH 342,380 349,999 140,000 139,729 139,724 139,805 140,253 16.02%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 7.72% -125.67% 1.32% -71.21% -82.63% -19.37% -72.64% -
ROE -5.25% -10.60% 1.98% -63.79% -34.36% -11.32% -18.96% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 3.72 0.53 4.61 2.60 1.75 5.32 3.28 2.11%
EPS -0.21 -0.67 0.06 -1.85 -1.45 -1.03 -2.37 -33.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0632 0.0307 0.029 0.0422 0.091 0.125 -17.28%
Adjusted Per Share Value based on latest NOSH - 139,816
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 1.19 0.17 0.60 0.34 0.23 0.69 0.43 18.47%
EPS -0.07 -0.22 0.01 -0.24 -0.19 -0.13 -0.31 -21.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0128 0.0206 0.004 0.0038 0.0055 0.0118 0.0163 -3.94%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.125 0.08 0.14 0.05 0.05 0.07 0.16 -
P/RPS 3.36 15.01 3.04 1.92 2.85 1.32 4.88 -6.02%
P/EPS -59.52 -11.94 230.59 -2.70 -3.45 -6.80 -6.75 43.68%
EY -1.68 -8.38 0.43 -37.00 -29.00 -14.71 -14.81 -30.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 1.27 4.56 1.72 1.18 0.77 1.28 16.05%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 27/09/13 25/09/12 29/09/11 29/09/10 28/09/09 25/09/08 27/09/07 -
Price 0.11 0.09 0.16 0.05 0.05 0.06 0.12 -
P/RPS 2.96 16.88 3.47 1.92 2.85 1.13 3.66 -3.47%
P/EPS -52.38 -13.43 263.53 -2.70 -3.45 -5.83 -5.06 47.57%
EY -1.91 -7.44 0.38 -37.00 -29.00 -17.17 -19.75 -32.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 1.42 5.21 1.72 1.18 0.66 0.96 19.15%

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