[SCBUILD] YoY TTM Result on 31-Jan-2014 [#4]

Announcement Date
31-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- 10.15%
YoY- 29.71%
View:
Show?
TTM Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 45,173 17,786 15,585 33,685 12,101 9,008 10,707 27.08%
PBT -407 -2,885 -8,208 -2,139 -8,103 -430 -2,373 -25.44%
Tax -596 50 220 -1,145 2 0 0 -
NP -1,003 -2,835 -7,988 -3,284 -8,101 -430 -2,373 -13.35%
-
NP to SH -1,003 -3,974 -6,687 -5,694 -8,101 -430 -2,373 -13.35%
-
Tax Rate - - - - - - - -
Total Cost 46,176 20,621 23,573 36,969 20,202 9,438 13,080 23.37%
-
Net Worth 32,521 298,659 33,163 16,047 16,735 3,738 4,268 40.23%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 32,521 298,659 33,163 16,047 16,735 3,738 4,268 40.23%
NOSH 878,965 807,187 829,090 401,176 350,839 133,999 139,047 35.93%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin -2.22% -15.94% -51.25% -9.75% -66.94% -4.77% -22.16% -
ROE -3.08% -1.33% -20.16% -35.48% -48.41% -11.50% -55.59% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 5.14 2.20 1.88 8.40 3.45 6.72 7.70 -6.50%
EPS -0.11 -0.49 -0.81 -1.42 -2.31 -0.32 -1.71 -36.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.37 0.04 0.04 0.0477 0.0279 0.0307 3.15%
Adjusted Per Share Value based on latest NOSH - 401,176
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 4.21 1.66 1.45 3.14 1.13 0.84 1.00 27.04%
EPS -0.09 -0.37 -0.62 -0.53 -0.75 -0.04 -0.22 -13.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0303 0.2781 0.0309 0.0149 0.0156 0.0035 0.004 40.09%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.035 0.04 0.045 0.09 0.08 0.13 0.07 -
P/RPS 0.68 1.82 2.39 1.07 2.32 1.93 0.91 -4.73%
P/EPS -30.67 -8.12 -5.58 -6.34 -3.46 -40.51 -4.10 39.80%
EY -3.26 -12.31 -17.92 -15.77 -28.86 -2.47 -24.38 -28.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.11 1.13 2.25 1.68 4.66 2.28 -13.56%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/03/17 30/03/16 31/03/15 31/03/14 28/03/13 27/03/12 31/03/11 -
Price 0.04 0.045 0.055 0.085 0.065 0.16 0.06 -
P/RPS 0.78 2.04 2.93 1.01 1.88 2.38 0.78 0.00%
P/EPS -35.05 -9.14 -6.82 -5.99 -2.82 -49.86 -3.52 46.62%
EY -2.85 -10.94 -14.66 -16.70 -35.52 -2.01 -28.44 -31.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.12 1.38 2.13 1.36 5.73 1.95 -9.37%

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