[SCBUILD] YoY Quarter Result on 31-Oct-2013 [#3]

Announcement Date
23-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- -86.11%
YoY- 40.71%
View:
Show?
Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 15,450 5,720 3,768 11,794 6,087 1,180 3,933 25.58%
PBT 400 -474 -935 2,962 -339 -380 560 -5.44%
Tax -265 0 40 -931 0 0 0 -
NP 135 -474 -895 2,031 -339 -380 560 -21.09%
-
NP to SH 135 -1,348 -836 -201 -339 -380 560 -21.09%
-
Tax Rate 66.25% - - 31.43% - - 0.00% -
Total Cost 15,315 6,194 4,663 9,763 6,426 1,560 3,373 28.65%
-
Net Worth 33,400 31,717 12,414 13,399 21,017 3,940 4,555 39.34%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 33,400 31,717 12,414 13,399 21,017 3,940 4,555 39.34%
NOSH 878,964 792,941 413,809 335,000 338,999 140,740 139,749 35.82%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 0.87% -8.29% -23.75% 17.22% -5.57% -32.20% 14.24% -
ROE 0.40% -4.25% -6.73% -1.50% -1.61% -9.64% 12.29% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 1.76 0.72 0.91 3.52 1.80 0.84 2.81 -7.49%
EPS 0.01 -0.17 -0.21 -0.06 -0.10 -0.27 0.40 -45.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.04 0.03 0.04 0.062 0.028 0.0326 2.58%
Adjusted Per Share Value based on latest NOSH - 335,000
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 1.44 0.53 0.35 1.10 0.57 0.11 0.37 25.39%
EPS 0.01 -0.13 -0.08 -0.02 -0.03 -0.04 0.05 -23.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0311 0.0295 0.0116 0.0125 0.0196 0.0037 0.0042 39.56%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.035 0.05 0.065 0.10 0.09 0.14 0.05 -
P/RPS 1.99 6.93 7.14 2.84 5.01 16.70 1.78 1.87%
P/EPS 227.88 -29.41 -32.17 -166.67 -90.00 -51.85 12.48 62.20%
EY 0.44 -3.40 -3.11 -0.60 -1.11 -1.93 8.01 -38.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.25 2.17 2.50 1.45 5.00 1.53 -8.12%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 22/12/16 17/12/15 15/12/14 23/12/13 21/12/12 20/12/11 29/12/10 -
Price 0.04 0.045 0.04 0.095 0.08 0.16 0.04 -
P/RPS 2.28 6.24 4.39 2.70 4.46 19.08 1.42 8.20%
P/EPS 260.43 -26.47 -19.80 -158.33 -80.00 -59.26 9.98 72.13%
EY 0.38 -3.78 -5.05 -0.63 -1.25 -1.69 10.02 -42.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.13 1.33 2.38 1.29 5.71 1.23 -2.60%

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