[SCBUILD] YoY TTM Result on 30-Apr-2021 [#3]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
30-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- -358.0%
YoY- -40.41%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
TTM Result
31/10/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 4,252 5,674 2,720 13,628 24,842 37,719 17,827 -18.50%
PBT -2,505 -731 -735 1,861 -2,644 -1,558 -7,329 -14.20%
Tax -7 -301 0 -715 -356 -289 130 -
NP -2,512 -1,032 -735 1,146 -3,000 -1,847 -7,199 -13.95%
-
NP to SH -2,512 -1,032 -735 1,146 -3,000 -2,388 -6,653 -12.98%
-
Tax Rate - - - 38.42% - - - -
Total Cost 6,764 6,706 3,455 12,482 27,842 39,566 25,026 -17.03%
-
Net Worth 33,296 38,430 33,557 31,790 29,884 33,400 31,717 0.69%
Dividend
31/10/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 33,296 38,430 33,557 31,790 29,884 33,400 31,717 0.69%
NOSH 1,074,090 1,038,090 883,090 883,077 883,077 878,964 792,941 4.42%
Ratio Analysis
31/10/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin -59.08% -18.19% -27.02% 8.41% -12.08% -4.90% -40.38% -
ROE -7.54% -2.69% -2.19% 3.60% -10.04% -7.15% -20.98% -
Per Share
31/10/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 0.40 0.61 0.31 1.54 2.83 4.29 2.25 -21.85%
EPS -0.23 -0.11 -0.08 0.13 -0.34 -0.27 -0.84 -16.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.031 0.041 0.038 0.036 0.034 0.038 0.04 -3.57%
Adjusted Per Share Value based on latest NOSH - 1,038,090
31/10/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 0.14 0.19 0.09 0.45 0.81 1.24 0.58 -18.36%
EPS -0.08 -0.03 -0.02 0.04 -0.10 -0.08 -0.22 -13.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0109 0.0126 0.011 0.0104 0.0098 0.011 0.0104 0.67%
Price Multiplier on Financial Quarter End Date
31/10/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 31/10/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 0.05 0.11 0.02 0.015 0.04 0.035 0.05 -
P/RPS 12.63 18.17 6.49 0.97 1.42 0.82 2.22 28.16%
P/EPS -21.38 -99.91 -24.03 11.56 -11.72 -12.88 -5.96 20.00%
EY -4.68 -1.00 -4.16 8.65 -8.53 -7.76 -16.78 -16.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.68 0.53 0.42 1.18 0.92 1.25 3.67%
Price Multiplier on Announcement Date
31/10/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 30/12/22 30/07/21 30/06/20 28/12/18 22/12/17 22/12/16 17/12/15 -
Price 0.045 0.07 0.03 0.01 0.04 0.04 0.045 -
P/RPS 11.37 11.56 9.74 0.65 1.42 0.93 2.00 28.15%
P/EPS -19.24 -63.58 -36.04 7.71 -11.72 -14.72 -5.36 20.01%
EY -5.20 -1.57 -2.77 12.98 -8.53 -6.79 -18.65 -16.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.71 0.79 0.28 1.18 1.05 1.13 3.62%

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