[SCGM] YoY Quarter Result on 31-Jan-2011 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
29-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- -7.82%
YoY- 34.66%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 24,745 25,847 19,876 19,798 16,939 12,618 8,947 18.45%
PBT 4,253 1,683 2,109 2,122 1,485 332 1,174 23.90%
Tax -974 -300 -366 -366 -181 0 -175 33.08%
NP 3,279 1,383 1,743 1,756 1,304 332 999 21.88%
-
NP to SH 3,279 1,383 1,743 1,756 1,304 332 999 21.88%
-
Tax Rate 22.90% 17.83% 17.35% 17.25% 12.19% 0.00% 14.91% -
Total Cost 21,466 24,464 18,133 18,042 15,635 12,286 7,948 17.99%
-
Net Worth 70,890 64,025 59,589 55,968 52,343 46,503 6,317 49.57%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 70,890 64,025 59,589 55,968 52,343 46,503 6,317 49.57%
NOSH 79,975 79,942 79,954 79,818 80,000 79,047 10,811 39.54%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 13.25% 5.35% 8.77% 8.87% 7.70% 2.63% 11.17% -
ROE 4.63% 2.16% 2.92% 3.14% 2.49% 0.71% 15.81% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 30.94 32.33 24.86 24.80 21.17 15.96 82.75 -15.10%
EPS 4.10 1.73 2.18 2.20 1.63 0.42 9.24 -12.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8864 0.8009 0.7453 0.7012 0.6543 0.5883 0.5843 7.18%
Adjusted Per Share Value based on latest NOSH - 79,818
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 12.78 13.35 10.27 10.23 8.75 6.52 4.62 18.46%
EPS 1.69 0.71 0.90 0.91 0.67 0.17 0.52 21.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3662 0.3307 0.3078 0.2891 0.2704 0.2402 0.0326 49.59%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 - -
Price 0.88 0.525 0.49 0.49 0.52 0.57 0.00 -
P/RPS 2.84 1.62 1.97 1.98 2.46 3.57 0.00 -
P/EPS 21.46 30.35 22.48 22.27 31.90 135.71 0.00 -
EY 4.66 3.30 4.45 4.49 3.13 0.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.66 0.66 0.70 0.79 0.97 0.00 -
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 28/03/14 29/03/13 19/03/12 29/03/11 19/03/10 26/03/09 25/03/08 -
Price 1.12 0.58 0.83 0.63 0.51 0.58 0.52 -
P/RPS 3.62 1.79 3.34 2.54 2.41 3.63 0.63 33.79%
P/EPS 27.32 33.53 38.07 28.64 31.29 138.10 5.63 30.08%
EY 3.66 2.98 2.63 3.49 3.20 0.72 17.77 -23.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.72 1.11 0.90 0.78 0.99 0.89 5.95%

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