[SCBUILD] YoY Cumulative Quarter Result on 31-Jul-2013 [#2]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -17.68%
YoY- 69.34%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
Cumulative Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 18,753 8,551 8,260 12,742 1,866 6,449 3,630 31.44%
PBT 134 -319 -737 1,154 -2,345 85 -2,068 -
Tax -74 0 50 -170 0 0 -517 -27.65%
NP 60 -319 -687 984 -2,345 85 -2,585 -
-
NP to SH 60 -43 -589 -719 -2,345 85 -2,585 -
-
Tax Rate 55.22% - - 14.73% - 0.00% - -
Total Cost 18,693 8,870 8,947 11,758 4,211 6,364 6,215 20.12%
-
Net Worth 25,200 17,199 11,779 13,695 22,119 4,298 4,052 35.57%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 25,200 17,199 11,779 13,695 22,119 4,298 4,052 35.57%
NOSH 600,000 430,000 392,666 342,380 349,999 140,000 139,729 27.46%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 0.32% -3.73% -8.32% 7.72% -125.67% 1.32% -71.21% -
ROE 0.24% -0.25% -5.00% -5.25% -10.60% 1.98% -63.79% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 3.13 1.99 2.10 3.72 0.53 4.61 2.60 3.13%
EPS 0.01 -0.01 -0.15 -0.21 -0.67 0.06 -1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.042 0.04 0.03 0.04 0.0632 0.0307 0.029 6.36%
Adjusted Per Share Value based on latest NOSH - 360,000
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 0.61 0.28 0.27 0.42 0.06 0.21 0.12 31.09%
EPS 0.00 0.00 -0.02 -0.02 -0.08 0.00 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0083 0.0056 0.0039 0.0045 0.0073 0.0014 0.0013 36.16%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.045 0.05 0.09 0.125 0.08 0.14 0.05 -
P/RPS 1.44 2.51 4.28 3.36 15.01 3.04 1.92 -4.67%
P/EPS 450.00 -500.00 -60.00 -59.52 -11.94 230.59 -2.70 -
EY 0.22 -0.20 -1.67 -1.68 -8.38 0.43 -37.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.25 3.00 3.13 1.27 4.56 1.72 -7.59%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 23/09/16 29/09/15 25/09/14 27/09/13 25/09/12 29/09/11 29/09/10 -
Price 0.045 0.05 0.095 0.11 0.09 0.16 0.05 -
P/RPS 1.44 2.51 4.52 2.96 16.88 3.47 1.92 -4.67%
P/EPS 450.00 -500.00 -63.33 -52.38 -13.43 263.53 -2.70 -
EY 0.22 -0.20 -1.58 -1.91 -7.44 0.38 -37.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.25 3.17 2.75 1.42 5.21 1.72 -7.59%

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