[SCBUILD] YoY Cumulative Quarter Result on 31-Oct-2012 [#3]

Announcement Date
21-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -14.46%
YoY- -809.83%
View:
Show?
Cumulative Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 14,271 12,029 24,536 7,953 7,630 7,563 4,447 21.43%
PBT -793 -1,672 4,117 -2,684 -295 -2,048 -2,721 -18.56%
Tax 0 90 -1,101 0 0 22 0 -
NP -793 -1,582 3,016 -2,684 -295 -2,026 -2,721 -18.56%
-
NP to SH -1,391 -1,425 -920 -2,684 -295 -2,026 -2,721 -10.57%
-
Tax Rate - - 26.74% - - - - -
Total Cost 15,064 13,611 21,520 10,637 7,925 9,589 7,168 13.17%
-
Net Worth 32,729 15,933 14,719 21,611 3,933 4,555 5,217 35.78%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 32,729 15,933 14,719 21,611 3,933 4,555 5,217 35.78%
NOSH 818,235 531,111 368,000 348,571 140,476 139,724 140,257 34.15%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin -5.56% -13.15% 12.29% -33.75% -3.87% -26.79% -61.19% -
ROE -4.25% -8.94% -6.25% -12.42% -7.50% -44.48% -52.15% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 1.74 2.26 6.67 2.28 5.43 5.41 3.17 -9.50%
EPS -0.17 -0.36 -0.25 -0.77 -0.21 -1.45 -1.94 -33.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.03 0.04 0.062 0.028 0.0326 0.0372 1.21%
Adjusted Per Share Value based on latest NOSH - 338,999
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 1.42 1.19 2.44 0.79 0.76 0.75 0.44 21.55%
EPS -0.14 -0.14 -0.09 -0.27 -0.03 -0.20 -0.27 -10.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0325 0.0158 0.0146 0.0215 0.0039 0.0045 0.0052 35.70%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.05 0.065 0.10 0.09 0.14 0.05 0.05 -
P/RPS 2.87 2.87 1.50 3.94 2.58 0.92 1.58 10.45%
P/EPS -29.41 -24.23 -40.00 -11.69 -66.67 -3.45 -2.58 49.99%
EY -3.40 -4.13 -2.50 -8.56 -1.50 -29.00 -38.80 -33.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.17 2.50 1.45 5.00 1.53 1.34 -1.15%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 17/12/15 15/12/14 23/12/13 21/12/12 20/12/11 29/12/10 23/12/09 -
Price 0.045 0.04 0.095 0.08 0.16 0.04 0.05 -
P/RPS 2.58 1.77 1.42 3.51 2.95 0.74 1.58 8.51%
P/EPS -26.47 -14.91 -38.00 -10.39 -76.19 -2.76 -2.58 47.38%
EY -3.78 -6.71 -2.63 -9.63 -1.31 -36.25 -38.80 -32.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.33 2.38 1.29 5.71 1.23 1.34 -2.79%

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