[SCBUILD] YoY TTM Result on 30-Apr-2013 [#1]

Announcement Date
21-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 4.43%
YoY- -431.37%
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 15,839 15,939 33,975 14,852 4,817 14,505 7,718 12.71%
PBT -3,095 -7,417 -2,369 -7,744 -1,457 -1,233 -1,664 10.88%
Tax 50 170 -1,095 2 0 0 13 25.14%
NP -3,045 -7,247 -3,464 -7,742 -1,457 -1,233 -1,651 10.73%
-
NP to SH -4,233 -6,069 -5,702 -7,742 -1,457 -1,233 -1,651 16.97%
-
Tax Rate - - - - - - - -
Total Cost 18,884 23,186 37,439 22,594 6,274 15,738 9,369 12.37%
-
Net Worth 31,199 0 12,379 14,376 2,952 4,346 5,415 33.85%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 31,199 0 12,379 14,376 2,952 4,346 5,415 33.85%
NOSH 866,666 829,090 412,666 359,411 140,579 142,500 140,649 35.36%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -19.22% -45.47% -10.20% -52.13% -30.25% -8.50% -21.39% -
ROE -13.57% 0.00% -46.06% -53.85% -49.35% -28.37% -30.49% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 1.83 1.92 8.23 4.13 3.43 10.18 5.49 -16.71%
EPS -0.49 -0.73 -1.38 -2.15 -1.04 -0.87 -1.17 -13.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.036 0.00 0.03 0.04 0.021 0.0305 0.0385 -1.11%
Adjusted Per Share Value based on latest NOSH - 359,411
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 1.47 1.48 3.16 1.38 0.45 1.35 0.72 12.62%
EPS -0.39 -0.57 -0.53 -0.72 -0.14 -0.11 -0.15 17.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.029 0.00 0.0115 0.0134 0.0027 0.004 0.005 34.00%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.04 0.05 0.075 0.06 0.13 0.07 0.05 -
P/RPS 2.19 2.60 0.91 1.45 3.79 0.69 0.91 15.74%
P/EPS -8.19 -6.83 -5.43 -2.79 -12.54 -8.09 -4.26 11.49%
EY -12.21 -14.64 -18.42 -35.90 -7.97 -12.36 -23.48 -10.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.00 2.50 1.50 6.19 2.30 1.30 -2.59%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 30/06/16 29/06/15 27/06/14 21/06/13 26/06/12 24/06/11 30/06/10 -
Price 0.045 0.055 0.075 0.075 0.09 0.12 0.05 -
P/RPS 2.46 2.86 0.91 1.81 2.63 1.18 0.91 18.00%
P/EPS -9.21 -7.51 -5.43 -3.48 -8.68 -13.87 -4.26 13.69%
EY -10.85 -13.31 -18.42 -28.72 -11.52 -7.21 -23.48 -12.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.00 2.50 1.88 4.29 3.93 1.30 -0.65%

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