[SCBUILD] YoY TTM Result on 30-Apr-2016 [#1]

Announcement Date
30-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
30-Apr-2016 [#1]
Profit Trend
QoQ- -6.52%
YoY- 30.25%
View:
Show?
TTM Result
31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 9,148 13,519 51,933 15,839 15,939 33,975 14,852 -7.17%
PBT 2,652 1,337 -130 -3,095 -7,417 -2,369 -7,744 -
Tax -841 -739 -671 50 170 -1,095 2 -
NP 1,811 598 -801 -3,045 -7,247 -3,464 -7,742 -
-
NP to SH 1,811 598 -801 -4,233 -6,069 -5,702 -7,742 -
-
Tax Rate 31.71% 55.27% - - - - - -
Total Cost 7,337 12,921 52,734 18,884 23,186 37,439 22,594 -15.87%
-
Net Worth 33,556 32,673 32,521 31,199 0 12,379 14,376 13.91%
Dividend
31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 33,556 32,673 32,521 31,199 0 12,379 14,376 13.91%
NOSH 883,077 883,077 878,965 866,666 829,090 412,666 359,411 14.81%
Ratio Analysis
31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 19.80% 4.42% -1.54% -19.22% -45.47% -10.20% -52.13% -
ROE 5.40% 1.83% -2.46% -13.57% 0.00% -46.06% -53.85% -
Per Share
31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 1.04 1.53 5.91 1.83 1.92 8.23 4.13 -19.09%
EPS 0.21 0.07 -0.09 -0.49 -0.73 -1.38 -2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.037 0.037 0.036 0.00 0.03 0.04 -0.78%
Adjusted Per Share Value based on latest NOSH - 866,666
31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 0.85 1.26 4.84 1.47 1.48 3.16 1.38 -7.17%
EPS 0.17 0.06 -0.07 -0.39 -0.57 -0.53 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0312 0.0304 0.0303 0.029 0.00 0.0115 0.0134 13.87%
Price Multiplier on Financial Quarter End Date
31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 31/10/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 0.03 0.035 0.04 0.04 0.05 0.075 0.06 -
P/RPS 2.90 2.29 0.68 2.19 2.60 0.91 1.45 11.24%
P/EPS 14.63 51.69 -43.89 -8.19 -6.83 -5.43 -2.79 -
EY 6.84 1.93 -2.28 -12.21 -14.64 -18.42 -35.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.95 1.08 1.11 0.00 2.50 1.50 -9.38%
Price Multiplier on Announcement Date
31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 27/12/19 29/06/18 16/06/17 30/06/16 29/06/15 27/06/14 21/06/13 -
Price 0.03 0.025 0.04 0.045 0.055 0.075 0.075 -
P/RPS 2.90 1.63 0.68 2.46 2.86 0.91 1.81 7.51%
P/EPS 14.63 36.92 -43.89 -9.21 -7.51 -5.43 -3.48 -
EY 6.84 2.71 -2.28 -10.85 -13.31 -18.42 -28.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.68 1.08 1.25 0.00 2.50 1.88 -12.47%

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