[SCBUILD] YoY Cumulative Quarter Result on 31-Oct-2014 [#3]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
15-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- -141.94%
YoY- -54.89%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
Cumulative Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 13,872 34,203 14,271 12,029 24,536 7,953 7,630 10.46%
PBT -1,703 534 -793 -1,672 4,117 -2,684 -295 33.90%
Tax -99 -339 0 90 -1,101 0 0 -
NP -1,802 195 -793 -1,582 3,016 -2,684 -295 35.16%
-
NP to SH -1,802 195 -1,391 -1,425 -920 -2,684 -295 35.16%
-
Tax Rate - 63.48% - - 26.74% - - -
Total Cost 15,674 34,008 15,064 13,611 21,520 10,637 7,925 12.02%
-
Net Worth 29,884 33,400 32,729 15,933 14,719 21,611 3,933 40.16%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 29,884 33,400 32,729 15,933 14,719 21,611 3,933 40.16%
NOSH 883,077 878,964 818,235 531,111 368,000 348,571 140,476 35.81%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin -12.99% 0.57% -5.56% -13.15% 12.29% -33.75% -3.87% -
ROE -6.03% 0.58% -4.25% -8.94% -6.25% -12.42% -7.50% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 1.58 3.89 1.74 2.26 6.67 2.28 5.43 -18.58%
EPS -0.20 0.02 -0.17 -0.36 -0.25 -0.77 -0.21 -0.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.038 0.04 0.03 0.04 0.062 0.028 3.28%
Adjusted Per Share Value based on latest NOSH - 413,809
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 0.34 0.84 0.35 0.29 0.60 0.19 0.19 10.17%
EPS -0.04 0.00 -0.03 -0.03 -0.02 -0.07 -0.01 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0073 0.0082 0.008 0.0039 0.0036 0.0053 0.001 39.23%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.04 0.035 0.05 0.065 0.10 0.09 0.14 -
P/RPS 2.53 0.90 2.87 2.87 1.50 3.94 2.58 -0.32%
P/EPS -19.51 157.76 -29.41 -24.23 -40.00 -11.69 -66.67 -18.50%
EY -5.13 0.63 -3.40 -4.13 -2.50 -8.56 -1.50 22.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.92 1.25 2.17 2.50 1.45 5.00 -21.37%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 22/12/17 22/12/16 17/12/15 15/12/14 23/12/13 21/12/12 20/12/11 -
Price 0.04 0.04 0.045 0.04 0.095 0.08 0.16 -
P/RPS 2.53 1.03 2.58 1.77 1.42 3.51 2.95 -2.52%
P/EPS -19.51 180.30 -26.47 -14.91 -38.00 -10.39 -76.19 -20.29%
EY -5.13 0.55 -3.78 -6.71 -2.63 -9.63 -1.31 25.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.05 1.13 1.33 2.38 1.29 5.71 -23.09%

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