[SCBUILD] YoY TTM Result on 30-Apr-2010 [#1]

Announcement Date
30-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- -7.77%
YoY- 76.02%
View:
Show?
TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 14,852 4,817 14,505 7,718 17,648 7,968 16,562 -1.79%
PBT -7,744 -1,457 -1,233 -1,664 -6,641 -7,530 -694 49.43%
Tax 2 0 0 13 -244 430 -125 -
NP -7,742 -1,457 -1,233 -1,651 -6,885 -7,100 -819 45.36%
-
NP to SH -7,742 -1,457 -1,233 -1,651 -6,885 -7,100 -807 45.71%
-
Tax Rate - - - - - - - -
Total Cost 22,594 6,274 15,738 9,369 24,533 15,068 17,381 4.46%
-
Net Worth 14,376 2,952 4,346 5,415 7,013 12,560 19,705 -5.11%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 14,376 2,952 4,346 5,415 7,013 12,560 19,705 -5.11%
NOSH 359,411 140,579 142,500 140,649 139,710 139,565 139,756 17.03%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin -52.13% -30.25% -8.50% -21.39% -39.01% -89.11% -4.95% -
ROE -53.85% -49.35% -28.37% -30.49% -98.17% -56.52% -4.10% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 4.13 3.43 10.18 5.49 12.63 5.71 11.85 -16.09%
EPS -2.15 -1.04 -0.87 -1.17 -4.93 -5.09 -0.58 24.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.021 0.0305 0.0385 0.0502 0.09 0.141 -18.92%
Adjusted Per Share Value based on latest NOSH - 140,649
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 0.36 0.12 0.35 0.19 0.43 0.19 0.40 -1.73%
EPS -0.19 -0.04 -0.03 -0.04 -0.17 -0.17 -0.02 45.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0035 0.0007 0.0011 0.0013 0.0017 0.0031 0.0048 -5.12%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.06 0.13 0.07 0.05 0.03 0.07 0.19 -
P/RPS 1.45 3.79 0.69 0.91 0.24 1.23 1.60 -1.62%
P/EPS -2.79 -12.54 -8.09 -4.26 -0.61 -1.38 -32.90 -33.69%
EY -35.90 -7.97 -12.36 -23.48 -164.27 -72.67 -3.04 50.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 6.19 2.30 1.30 0.60 0.78 1.35 1.76%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 21/06/13 26/06/12 24/06/11 30/06/10 29/06/09 30/06/08 28/06/07 -
Price 0.075 0.09 0.12 0.05 0.05 0.07 0.16 -
P/RPS 1.81 2.63 1.18 0.91 0.40 1.23 1.35 5.00%
P/EPS -3.48 -8.68 -13.87 -4.26 -1.01 -1.38 -27.71 -29.21%
EY -28.72 -11.52 -7.21 -23.48 -98.56 -72.67 -3.61 41.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 4.29 3.93 1.30 1.00 0.78 1.13 8.84%

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