[SCBUILD] YoY Cumulative Quarter Result on 31-Oct-2015 [#3]

Announcement Date
17-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- -3134.88%
YoY- 2.39%
View:
Show?
Cumulative Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 5,972 13,872 34,203 14,271 12,029 24,536 7,953 -4.66%
PBT -1,738 -1,703 534 -793 -1,672 4,117 -2,684 -6.98%
Tax 0 -99 -339 0 90 -1,101 0 -
NP -1,738 -1,802 195 -793 -1,582 3,016 -2,684 -6.98%
-
NP to SH -1,738 -1,802 195 -1,391 -1,425 -920 -2,684 -6.98%
-
Tax Rate - - 63.48% - - 26.74% - -
Total Cost 7,710 15,674 34,008 15,064 13,611 21,520 10,637 -5.22%
-
Net Worth 31,790 29,884 33,400 32,729 15,933 14,719 21,611 6.64%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 31,790 29,884 33,400 32,729 15,933 14,719 21,611 6.64%
NOSH 883,077 883,077 878,964 818,235 531,111 368,000 348,571 16.74%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -29.10% -12.99% 0.57% -5.56% -13.15% 12.29% -33.75% -
ROE -5.47% -6.03% 0.58% -4.25% -8.94% -6.25% -12.42% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 0.68 1.58 3.89 1.74 2.26 6.67 2.28 -18.25%
EPS -0.20 -0.20 0.02 -0.17 -0.36 -0.25 -0.77 -20.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.036 0.034 0.038 0.04 0.03 0.04 0.062 -8.65%
Adjusted Per Share Value based on latest NOSH - 792,941
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 0.56 1.29 3.18 1.33 1.12 2.28 0.74 -4.53%
EPS -0.16 -0.17 0.02 -0.13 -0.13 -0.09 -0.25 -7.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0296 0.0278 0.0311 0.0305 0.0148 0.0137 0.0201 6.66%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.015 0.04 0.035 0.05 0.065 0.10 0.09 -
P/RPS 2.22 2.53 0.90 2.87 2.87 1.50 3.94 -9.11%
P/EPS -7.62 -19.51 157.76 -29.41 -24.23 -40.00 -11.69 -6.88%
EY -13.12 -5.13 0.63 -3.40 -4.13 -2.50 -8.56 7.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 1.18 0.92 1.25 2.17 2.50 1.45 -18.65%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 28/12/18 22/12/17 22/12/16 17/12/15 15/12/14 23/12/13 21/12/12 -
Price 0.01 0.04 0.04 0.045 0.04 0.095 0.08 -
P/RPS 1.48 2.53 1.03 2.58 1.77 1.42 3.51 -13.39%
P/EPS -5.08 -19.51 180.30 -26.47 -14.91 -38.00 -10.39 -11.23%
EY -19.68 -5.13 0.55 -3.78 -6.71 -2.63 -9.63 12.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 1.18 1.05 1.13 1.33 2.38 1.29 -22.46%

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