[SCBUILD] YoY Quarter Result on 30-Apr-2012 [#1]

Announcement Date
26-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -623.88%
YoY- -1801.75%
View:
Show?
Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 4,053 3,699 3,409 658 4,849 1,051 1,836 14.10%
PBT -50 -841 -611 -970 57 -1,083 -964 -38.91%
Tax 0 50 0 0 0 0 0 -
NP -50 -791 -611 -970 57 -1,083 -964 -38.91%
-
NP to SH -1 -619 -611 -970 57 -1,083 -964 -68.16%
-
Tax Rate - - - - 0.00% - - -
Total Cost 4,103 4,490 4,020 1,628 4,792 2,134 2,800 6.57%
-
Net Worth 33,163 12,379 14,376 2,952 4,346 5,415 7,013 29.54%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 33,163 12,379 14,376 2,952 4,346 5,415 7,013 29.54%
NOSH 829,090 412,666 359,411 140,579 142,500 140,649 139,710 34.53%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin -1.23% -21.38% -17.92% -147.42% 1.18% -103.04% -52.51% -
ROE 0.00% -5.00% -4.25% -32.86% 1.31% -20.00% -13.75% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 0.49 0.90 0.95 0.47 3.40 0.75 1.31 -15.11%
EPS 0.00 -0.15 -0.17 -0.69 0.04 -0.77 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.03 0.04 0.021 0.0305 0.0385 0.0502 -3.71%
Adjusted Per Share Value based on latest NOSH - 140,579
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 0.38 0.34 0.32 0.06 0.45 0.10 0.17 14.33%
EPS 0.00 -0.06 -0.06 -0.09 0.01 -0.10 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0309 0.0115 0.0134 0.0027 0.004 0.005 0.0065 29.65%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.05 0.075 0.06 0.13 0.07 0.05 0.03 -
P/RPS 10.23 8.37 6.33 27.77 2.06 6.69 2.28 28.41%
P/EPS -41,454.54 -50.00 -35.29 -18.84 175.00 -6.49 -4.35 360.12%
EY 0.00 -2.00 -2.83 -5.31 0.57 -15.40 -23.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.50 1.50 6.19 2.30 1.30 0.60 13.00%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 29/06/15 27/06/14 21/06/13 26/06/12 24/06/11 30/06/10 29/06/09 -
Price 0.055 0.075 0.075 0.09 0.12 0.05 0.05 -
P/RPS 11.25 8.37 7.91 19.23 3.53 6.69 3.80 19.81%
P/EPS -45,600.00 -50.00 -44.12 -13.04 300.00 -6.49 -7.25 329.35%
EY 0.00 -2.00 -2.27 -7.67 0.33 -15.40 -13.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 2.50 1.88 4.29 3.93 1.30 1.00 5.51%

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