[SCN] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -276.65%
YoY- 63.15%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 8,859 8,371 11,763 10,767 3,848 1,470 9,615 -1.35%
PBT -693 -7,127 1,211 -2,293 -7,125 -15,530 3,936 -
Tax -22 0 -222 -336 -10 -164 22 -
NP -715 -7,127 989 -2,629 -7,135 -15,694 3,958 -
-
NP to SH -705 -7,127 989 -2,629 -7,135 -15,694 3,958 -
-
Tax Rate - - 18.33% - - - -0.56% -
Total Cost 9,574 15,498 10,774 13,396 10,983 17,164 5,657 9.15%
-
Net Worth 140,999 1,682,763 22,179 23,361 25,970 43,981 43,122 21.80%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 140,999 1,682,763 22,179 23,361 25,970 43,981 43,122 21.80%
NOSH 1,762,500 1,979,722 201,632 199,499 199,774 199,913 154,007 50.06%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -8.07% -85.14% 8.41% -24.42% -185.42% -1,067.62% 41.16% -
ROE -0.50% -0.42% 4.46% -11.25% -27.47% -35.68% 9.18% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.50 0.42 5.83 5.40 1.93 0.74 6.24 -34.31%
EPS -0.04 -0.36 0.05 -1.31 -3.57 -7.85 2.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.85 0.11 0.1171 0.13 0.22 0.28 -18.82%
Adjusted Per Share Value based on latest NOSH - 199,499
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.43 4.19 5.88 5.38 1.92 0.74 4.81 -1.36%
EPS -0.35 -3.56 0.49 -1.31 -3.57 -7.85 1.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.705 8.4138 0.1109 0.1168 0.1299 0.2199 0.2156 21.80%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.16 0.12 0.08 0.11 0.10 0.30 1.75 -
P/RPS 31.83 28.38 1.37 2.04 5.19 40.80 28.03 2.13%
P/EPS -400.00 -33.33 16.31 -8.35 -2.80 -3.82 68.09 -
EY -0.25 -3.00 6.13 -11.98 -35.72 -26.17 1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.14 0.73 0.94 0.77 1.36 6.25 -17.28%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 24/02/11 25/02/10 23/03/09 29/02/08 27/02/07 -
Price 0.14 0.12 0.075 0.10 0.09 0.17 1.87 -
P/RPS 27.85 28.38 1.29 1.85 4.67 23.12 29.95 -1.20%
P/EPS -350.00 -33.33 15.29 -7.59 -2.52 -2.17 72.76 -
EY -0.29 -3.00 6.54 -13.18 -39.68 -46.18 1.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 0.14 0.68 0.85 0.69 0.77 6.68 -19.99%

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