[SCBUILD] YoY Quarter Result on 31-Jul-2013 [#2]

Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 82.32%
YoY- 92.15%
View:
Show?
Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 16,647 4,497 4,561 9,333 1,207 1,600 2,579 36.41%
PBT 394 -269 104 1,765 -1,375 27 -1,524 -
Tax -74 0 0 -170 0 0 0 -
NP 320 -269 104 1,595 -1,375 27 -1,524 -
-
NP to SH 320 -42 30 -108 -1,375 27 -1,524 -
-
Tax Rate 18.78% - 0.00% 9.63% - 0.00% - -
Total Cost 16,327 4,766 4,457 7,738 2,582 1,573 4,103 25.85%
-
Net Worth 33,600 16,799 8,999 14,399 22,282 4,144 4,054 42.21%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 33,600 16,799 8,999 14,399 22,282 4,144 4,054 42.21%
NOSH 800,000 420,000 300,000 360,000 352,564 135,000 139,816 33.70%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 1.92% -5.98% 2.28% 17.09% -113.92% 1.69% -59.09% -
ROE 0.95% -0.25% 0.33% -0.75% -6.17% 0.65% -37.59% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 2.08 1.07 1.52 2.59 0.34 1.19 1.84 2.06%
EPS 0.04 -0.01 0.01 -0.03 -0.39 0.02 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.042 0.04 0.03 0.04 0.0632 0.0307 0.029 6.36%
Adjusted Per Share Value based on latest NOSH - 360,000
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 1.55 0.42 0.42 0.87 0.11 0.15 0.24 36.42%
EPS 0.03 0.00 0.00 -0.01 -0.13 0.00 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0313 0.0156 0.0084 0.0134 0.0207 0.0039 0.0038 42.06%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.045 0.05 0.09 0.125 0.08 0.14 0.05 -
P/RPS 2.16 4.67 5.92 4.82 23.37 11.81 2.71 -3.70%
P/EPS 112.50 -500.00 900.00 -416.67 -20.51 700.00 -4.59 -
EY 0.89 -0.20 0.11 -0.24 -4.87 0.14 -21.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.25 3.00 3.13 1.27 4.56 1.72 -7.59%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 23/09/16 29/09/15 25/09/14 27/09/13 25/09/12 29/09/11 29/09/10 -
Price 0.045 0.05 0.095 0.11 0.09 0.16 0.05 -
P/RPS 2.16 4.67 6.25 4.24 26.29 13.50 2.71 -3.70%
P/EPS 112.50 -500.00 950.00 -366.67 -23.08 800.00 -4.59 -
EY 0.89 -0.20 0.11 -0.27 -4.33 0.13 -21.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.25 3.17 2.75 1.42 5.21 1.72 -7.59%

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