[SCBUILD] YoY Quarter Result on 31-Jan-2012 [#4]

Announcement Date
27-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- 64.74%
YoY- 58.9%
View:
Show?
Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 3,557 9,149 4,149 1,379 3,144 4,056 7,512 -11.70%
PBT -6,536 -6,255 -5,419 -134 -326 1,175 -5,889 1.75%
Tax 130 -44 2 0 0 13 -244 -
NP -6,406 -6,299 -5,417 -134 -326 1,188 -6,133 0.72%
-
NP to SH -5,262 -4,774 -5,417 -134 -326 1,188 -6,133 -2.51%
-
Tax Rate - - - - - -1.11% - -
Total Cost 9,963 15,448 9,566 1,513 3,470 2,868 13,645 -5.10%
-
Net Worth 33,163 16,047 16,735 3,738 4,268 6,574 10,611 20.90%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 33,163 16,047 16,735 3,738 4,268 6,574 10,611 20.90%
NOSH 829,090 401,176 350,839 133,999 139,047 139,882 139,811 34.51%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin -180.10% -68.85% -130.56% -9.72% -10.37% 29.29% -81.64% -
ROE -15.87% -29.75% -32.37% -3.58% -7.64% 18.07% -57.79% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 0.43 2.28 1.18 1.03 2.26 2.90 5.37 -34.33%
EPS -0.66 -1.19 -1.55 -0.10 -0.23 0.85 -4.38 -27.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.0477 0.0279 0.0307 0.047 0.0759 -10.12%
Adjusted Per Share Value based on latest NOSH - 133,999
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 0.33 0.85 0.39 0.13 0.29 0.38 0.70 -11.77%
EPS -0.49 -0.44 -0.50 -0.01 -0.03 0.11 -0.57 -2.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0309 0.0149 0.0156 0.0035 0.004 0.0061 0.0099 20.87%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.045 0.09 0.08 0.13 0.07 0.05 0.06 -
P/RPS 10.49 3.95 6.76 12.63 3.10 1.72 1.12 45.16%
P/EPS -7.09 -7.56 -5.18 -130.00 -29.86 5.89 -1.37 31.50%
EY -14.10 -13.22 -19.30 -0.77 -3.35 16.99 -73.11 -23.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 2.25 1.68 4.66 2.28 1.06 0.79 6.14%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 31/03/15 31/03/14 28/03/13 27/03/12 31/03/11 01/04/10 30/03/09 -
Price 0.055 0.085 0.065 0.16 0.06 0.05 0.03 -
P/RPS 12.82 3.73 5.50 15.55 2.65 1.72 0.56 68.46%
P/EPS -8.67 -7.14 -4.21 -160.00 -25.59 5.89 -0.68 52.81%
EY -11.54 -14.00 -23.75 -0.63 -3.91 16.99 -146.22 -34.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 2.13 1.36 5.73 1.95 1.06 0.40 22.91%

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