[SCN] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -82.31%
YoY- 64.67%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 18,392 15,544 14,858 18,150 11,269 19,486 28,492 -7.02%
PBT 586 1,086 -1,087 -1,546 -4,376 1,164 6,629 -33.23%
Tax -6 0 0 0 0 0 164 -
NP 580 1,086 -1,087 -1,546 -4,376 1,164 6,793 -33.61%
-
NP to SH 580 1,086 -1,087 -1,546 -4,376 1,164 6,793 -33.61%
-
Tax Rate 1.02% 0.00% - - - 0.00% -2.47% -
Total Cost 17,812 14,458 15,945 19,696 15,645 18,322 21,699 -3.23%
-
Net Worth 154,666 22,122 20,129 24,495 39,963 54,186 27,227 33.54%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 2,508 - -
Div Payout % - - - - - 215.52% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 154,666 22,122 20,129 24,495 39,963 54,186 27,227 33.54%
NOSH 1,933,333 201,111 201,296 200,779 199,817 200,689 138,916 55.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.15% 6.99% -7.32% -8.52% -38.83% 5.97% 23.84% -
ROE 0.38% 4.91% -5.40% -6.31% -10.95% 2.15% 24.95% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.95 7.73 7.38 9.04 5.64 9.71 20.51 -40.04%
EPS 0.03 0.54 -0.54 -0.77 -2.19 0.58 4.89 -57.18%
DPS 0.00 0.00 0.00 0.00 0.00 1.25 0.00 -
NAPS 0.08 0.11 0.10 0.122 0.20 0.27 0.196 -13.86%
Adjusted Per Share Value based on latest NOSH - 199,428
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.20 7.77 7.43 9.08 5.63 9.74 14.25 -7.02%
EPS 0.29 0.54 -0.54 -0.77 -2.19 0.58 3.40 -33.62%
DPS 0.00 0.00 0.00 0.00 0.00 1.25 0.00 -
NAPS 0.7733 0.1106 0.1006 0.1225 0.1998 0.2709 0.1361 33.54%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 - -
Price 0.15 0.09 0.09 0.09 0.13 0.56 0.00 -
P/RPS 15.77 1.16 1.22 1.00 2.31 5.77 0.00 -
P/EPS 500.00 16.67 -16.67 -11.69 -5.94 96.55 0.00 -
EY 0.20 6.00 -6.00 -8.56 -16.85 1.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.23 0.00 -
P/NAPS 1.88 0.82 0.90 0.74 0.65 2.07 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 17/11/11 29/11/10 30/11/09 27/11/08 22/11/07 27/11/06 -
Price 0.14 0.14 0.08 0.11 0.19 0.39 1.57 -
P/RPS 14.72 1.81 1.08 1.22 3.37 4.02 7.65 11.51%
P/EPS 466.67 25.93 -14.81 -14.29 -8.68 67.24 32.11 56.15%
EY 0.21 3.86 -6.75 -7.00 -11.53 1.49 3.11 -36.16%
DY 0.00 0.00 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 1.75 1.27 0.80 0.90 0.95 1.44 8.01 -22.37%

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