[SCN] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 135.4%
YoY- -14.6%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 4,895 3,365 5,894 5,900 4,702 5,000 8,412 -9.36%
PBT -1,099 -3,543 232 234 274 -1,062 -537 13.88%
Tax -4 -387 0 0 0 0 0 -
NP -1,103 -3,930 232 234 274 -1,062 -537 13.96%
-
NP to SH -1,103 -3,926 232 234 274 -1,062 -537 13.96%
-
Tax Rate - - 0.00% 0.00% 0.00% - - -
Total Cost 5,998 7,295 5,662 5,666 4,428 6,062 8,949 -7.00%
-
Net Worth 55,149 78,519 162,400 163,800 23,485 20,037 24,861 15.56%
Dividend
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 55,149 78,519 162,400 163,800 23,485 20,037 24,861 15.56%
NOSH 1,838,333 1,962,999 2,320,000 2,340,000 195,714 200,377 198,888 49.75%
Ratio Analysis
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -22.53% -116.79% 3.94% 3.97% 5.83% -21.24% -6.38% -
ROE -2.00% -5.00% 0.14% 0.14% 1.17% -5.30% -2.16% -
Per Share
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.27 0.17 0.25 0.25 2.40 2.50 4.23 -39.32%
EPS -0.06 -0.20 0.01 0.01 0.14 -0.53 -0.27 -23.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.07 0.07 0.12 0.10 0.125 -22.82%
Adjusted Per Share Value based on latest NOSH - 2,340,000
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.45 1.68 2.95 2.95 2.35 2.50 4.21 -9.36%
EPS -0.55 -1.96 0.12 0.12 0.14 -0.53 -0.27 13.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2758 0.3926 0.812 0.819 0.1174 0.1002 0.1243 15.57%
Price Multiplier on Financial Quarter End Date
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 31/12/14 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.10 0.125 0.12 0.11 0.07 0.10 0.12 -
P/RPS 37.56 72.92 47.23 43.63 2.91 4.01 2.84 59.82%
P/EPS -166.67 -62.50 1,200.00 1,100.00 50.00 -18.87 -44.44 27.13%
EY -0.60 -1.60 0.08 0.09 2.00 -5.30 -2.25 -21.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 3.13 1.71 1.57 0.58 1.00 0.96 25.34%
Price Multiplier on Announcement Date
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/02/15 27/08/14 23/08/13 30/08/12 26/08/11 19/08/10 20/08/09 -
Price 0.12 0.125 0.12 0.14 0.06 0.08 0.09 -
P/RPS 45.07 72.92 47.23 55.53 2.50 3.21 2.13 74.06%
P/EPS -200.00 -62.50 1,200.00 1,400.00 42.86 -15.09 -33.33 38.45%
EY -0.50 -1.60 0.08 0.07 2.33 -6.62 -3.00 -27.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 3.13 1.71 2.00 0.50 0.80 0.72 36.53%

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