[SCBUILD] YoY Cumulative Quarter Result on 31-Jul-2012 [#2]

Announcement Date
25-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -141.75%
YoY- -2858.82%
View:
Show?
Cumulative Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 8,551 8,260 12,742 1,866 6,449 3,630 2,452 23.13%
PBT -319 -737 1,154 -2,345 85 -2,068 -2,026 -26.50%
Tax 0 50 -170 0 0 -517 0 -
NP -319 -687 984 -2,345 85 -2,585 -2,026 -26.50%
-
NP to SH -43 -589 -719 -2,345 85 -2,585 -2,026 -47.36%
-
Tax Rate - - 14.73% - 0.00% - - -
Total Cost 8,870 8,947 11,758 4,211 6,364 6,215 4,478 12.06%
-
Net Worth 17,199 11,779 13,695 22,119 4,298 4,052 5,896 19.52%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 17,199 11,779 13,695 22,119 4,298 4,052 5,896 19.52%
NOSH 430,000 392,666 342,380 349,999 140,000 139,729 139,724 20.59%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin -3.73% -8.32% 7.72% -125.67% 1.32% -71.21% -82.63% -
ROE -0.25% -5.00% -5.25% -10.60% 1.98% -63.79% -34.36% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 1.99 2.10 3.72 0.53 4.61 2.60 1.75 2.16%
EPS -0.01 -0.15 -0.21 -0.67 0.06 -1.85 -1.45 -56.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.03 0.04 0.0632 0.0307 0.029 0.0422 -0.88%
Adjusted Per Share Value based on latest NOSH - 352,564
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 0.80 0.77 1.19 0.17 0.60 0.34 0.23 23.07%
EPS 0.00 -0.05 -0.07 -0.22 0.01 -0.24 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.016 0.011 0.0128 0.0206 0.004 0.0038 0.0055 19.46%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.05 0.09 0.125 0.08 0.14 0.05 0.05 -
P/RPS 2.51 4.28 3.36 15.01 3.04 1.92 2.85 -2.09%
P/EPS -500.00 -60.00 -59.52 -11.94 230.59 -2.70 -3.45 129.10%
EY -0.20 -1.67 -1.68 -8.38 0.43 -37.00 -29.00 -56.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 3.00 3.13 1.27 4.56 1.72 1.18 0.96%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 25/09/14 27/09/13 25/09/12 29/09/11 29/09/10 28/09/09 -
Price 0.05 0.095 0.11 0.09 0.16 0.05 0.05 -
P/RPS 2.51 4.52 2.96 16.88 3.47 1.92 2.85 -2.09%
P/EPS -500.00 -63.33 -52.38 -13.43 263.53 -2.70 -3.45 129.10%
EY -0.20 -1.58 -1.91 -7.44 0.38 -37.00 -29.00 -56.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 3.17 2.75 1.42 5.21 1.72 1.18 0.96%

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