[SCBUILD] YoY Quarter Result on 31-Jan-2013 [#4]

Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -1497.94%
YoY- -3942.54%
View:
Show?
Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 3,516 3,557 9,149 4,149 1,379 3,144 4,056 -2.35%
PBT -2,092 -6,536 -6,255 -5,419 -134 -326 1,175 -
Tax 50 130 -44 2 0 0 13 25.15%
NP -2,042 -6,406 -6,299 -5,417 -134 -326 1,188 -
-
NP to SH -2,583 -5,262 -4,774 -5,417 -134 -326 1,188 -
-
Tax Rate - - - - - - -1.11% -
Total Cost 5,558 9,963 15,448 9,566 1,513 3,470 2,868 11.65%
-
Net Worth 298,659 33,163 16,047 16,735 3,738 4,268 6,574 88.84%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 298,659 33,163 16,047 16,735 3,738 4,268 6,574 88.84%
NOSH 807,187 829,090 401,176 350,839 133,999 139,047 139,882 33.90%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin -58.08% -180.10% -68.85% -130.56% -9.72% -10.37% 29.29% -
ROE -0.86% -15.87% -29.75% -32.37% -3.58% -7.64% 18.07% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 0.44 0.43 2.28 1.18 1.03 2.26 2.90 -26.95%
EPS -0.32 -0.66 -1.19 -1.55 -0.10 -0.23 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.04 0.04 0.0477 0.0279 0.0307 0.047 41.02%
Adjusted Per Share Value based on latest NOSH - 350,839
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 0.33 0.33 0.85 0.39 0.13 0.29 0.38 -2.32%
EPS -0.24 -0.49 -0.44 -0.50 -0.01 -0.03 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2781 0.0309 0.0149 0.0156 0.0035 0.004 0.0061 88.95%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.04 0.045 0.09 0.08 0.13 0.07 0.05 -
P/RPS 9.18 10.49 3.95 6.76 12.63 3.10 1.72 32.17%
P/EPS -12.50 -7.09 -7.56 -5.18 -130.00 -29.86 5.89 -
EY -8.00 -14.10 -13.22 -19.30 -0.77 -3.35 16.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 1.13 2.25 1.68 4.66 2.28 1.06 -31.43%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/03/16 31/03/15 31/03/14 28/03/13 27/03/12 31/03/11 01/04/10 -
Price 0.045 0.055 0.085 0.065 0.16 0.06 0.05 -
P/RPS 10.33 12.82 3.73 5.50 15.55 2.65 1.72 34.80%
P/EPS -14.06 -8.67 -7.14 -4.21 -160.00 -25.59 5.89 -
EY -7.11 -11.54 -14.00 -23.75 -0.63 -3.91 16.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 1.38 2.13 1.36 5.73 1.95 1.06 -30.43%

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