[SCBUILD] YoY Quarter Result on 31-Oct-2016 [#3]

Announcement Date
22-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- -57.81%
YoY- 110.01%
View:
Show?
Quarter Result
30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 1,189 1,567 2,034 15,450 5,720 3,768 11,794 -29.73%
PBT 670 -913 -831 400 -474 -935 2,962 -20.43%
Tax 0 0 -24 -265 0 40 -931 -
NP 670 -913 -855 135 -474 -895 2,031 -15.68%
-
NP to SH 670 -913 -855 135 -1,348 -836 -201 -
-
Tax Rate 0.00% - - 66.25% - - 31.43% -
Total Cost 519 2,480 2,889 15,315 6,194 4,663 9,763 -36.32%
-
Net Worth 33,557 31,790 29,884 33,400 31,717 12,414 13,399 15.16%
Dividend
30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 33,557 31,790 29,884 33,400 31,717 12,414 13,399 15.16%
NOSH 883,090 883,077 883,077 878,964 792,941 413,809 335,000 16.07%
Ratio Analysis
30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 56.35% -58.26% -42.04% 0.87% -8.29% -23.75% 17.22% -
ROE 2.00% -2.87% -2.86% 0.40% -4.25% -6.73% -1.50% -
Per Share
30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 0.13 0.18 0.23 1.76 0.72 0.91 3.52 -39.79%
EPS 0.08 -0.10 -0.10 0.01 -0.17 -0.21 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.036 0.034 0.038 0.04 0.03 0.04 -0.78%
Adjusted Per Share Value based on latest NOSH - 878,964
30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 0.11 0.15 0.19 1.44 0.53 0.35 1.10 -29.82%
EPS 0.06 -0.09 -0.08 0.01 -0.13 -0.08 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0312 0.0296 0.0278 0.0311 0.0295 0.0116 0.0125 15.10%
Price Multiplier on Financial Quarter End Date
30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 30/04/20 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.02 0.015 0.04 0.035 0.05 0.065 0.10 -
P/RPS 14.85 8.45 17.29 1.99 6.93 7.14 2.84 28.97%
P/EPS 26.36 -14.51 -41.12 227.88 -29.41 -32.17 -166.67 -
EY 3.79 -6.89 -2.43 0.44 -3.40 -3.11 -0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 1.18 0.92 1.25 2.17 2.50 -21.22%
Price Multiplier on Announcement Date
30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 30/06/20 28/12/18 22/12/17 22/12/16 17/12/15 15/12/14 23/12/13 -
Price 0.03 0.01 0.04 0.04 0.045 0.04 0.095 -
P/RPS 22.28 5.64 17.29 2.28 6.24 4.39 2.70 38.34%
P/EPS 39.54 -9.67 -41.12 260.43 -26.47 -19.80 -158.33 -
EY 2.53 -10.34 -2.43 0.38 -3.78 -5.05 -0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.28 1.18 1.05 1.13 1.33 2.38 -15.60%

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