[SCN] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 35.4%
YoY- -128.33%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 6,877 4,985 10,299 10,451 10,514 10,284 11,711 -9.21%
PBT -896 -5,665 -809 -427 1,507 -1,780 -848 1.00%
Tax -152 -389 0 0 0 0 0 -
NP -1,048 -6,054 -809 -427 1,507 -1,780 -848 3.92%
-
NP to SH -1,056 -6,046 -809 -427 1,507 -1,780 -848 4.06%
-
Tax Rate - - - - 0.00% - - -
Total Cost 7,925 11,039 11,108 10,878 9,007 12,064 12,559 -8.02%
-
Net Worth -5,760,511 80,613 141,575 149,450 24,111 20,000 25,238 -
Dividend
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth -5,760,511 80,613 141,575 149,450 24,111 20,000 25,238 -
NOSH 1,972,777 2,015,333 2,022,500 2,135,000 200,933 200,000 201,904 51.27%
Ratio Analysis
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -15.24% -121.44% -7.86% -4.09% 14.33% -17.31% -7.24% -
ROE 0.00% -7.50% -0.57% -0.29% 6.25% -8.90% -3.36% -
Per Share
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.35 0.25 0.51 0.49 5.23 5.14 5.80 -39.94%
EPS -0.52 -0.30 -0.04 -0.02 0.75 -0.89 -0.42 3.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.92 0.04 0.07 0.07 0.12 0.10 0.125 -
Adjusted Per Share Value based on latest NOSH - 2,340,000
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.44 2.49 5.15 5.23 5.26 5.14 5.86 -9.21%
EPS -0.53 -3.02 -0.40 -0.21 0.75 -0.89 -0.42 4.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -28.8026 0.4031 0.7079 0.7473 0.1206 0.10 0.1262 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 31/12/14 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.10 0.125 0.12 0.11 0.07 0.10 0.12 -
P/RPS 28.69 50.53 23.57 22.47 1.34 1.94 2.07 61.18%
P/EPS -186.82 -41.67 -300.00 -550.00 9.33 -11.24 -28.57 40.63%
EY -0.54 -2.40 -0.33 -0.18 10.71 -8.90 -3.50 -28.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.13 1.71 1.57 0.58 1.00 0.96 -
Price Multiplier on Announcement Date
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/02/15 27/08/14 23/08/13 30/08/12 26/08/11 19/08/10 20/08/09 -
Price 0.12 0.125 0.12 0.14 0.06 0.08 0.09 -
P/RPS 34.42 50.53 23.57 28.60 1.15 1.56 1.55 75.59%
P/EPS -224.18 -41.67 -300.00 -700.00 8.00 -8.99 -21.43 53.16%
EY -0.45 -2.40 -0.33 -0.14 12.50 -11.13 -4.67 -34.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.13 1.71 2.00 0.50 0.80 0.72 -

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