[SCBUILD] YoY TTM Result on 31-Jan-2015 [#4]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
31-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- -7.87%
YoY- -17.44%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 21,528 45,173 17,786 15,585 33,685 12,101 9,008 15.61%
PBT 1,896 -407 -2,885 -8,208 -2,139 -8,103 -430 -
Tax -814 -596 50 220 -1,145 2 0 -
NP 1,082 -1,003 -2,835 -7,988 -3,284 -8,101 -430 -
-
NP to SH 1,082 -1,003 -3,974 -6,687 -5,694 -8,101 -430 -
-
Tax Rate 42.93% - - - - - - -
Total Cost 20,446 46,176 20,621 23,573 36,969 20,202 9,438 13.73%
-
Net Worth 32,673 32,521 298,659 33,163 16,047 16,735 3,738 43.47%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 32,673 32,521 298,659 33,163 16,047 16,735 3,738 43.47%
NOSH 883,077 878,965 807,187 829,090 401,176 350,839 133,999 36.88%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 5.03% -2.22% -15.94% -51.25% -9.75% -66.94% -4.77% -
ROE 3.31% -3.08% -1.33% -20.16% -35.48% -48.41% -11.50% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 2.44 5.14 2.20 1.88 8.40 3.45 6.72 -15.52%
EPS 0.12 -0.11 -0.49 -0.81 -1.42 -2.31 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.037 0.37 0.04 0.04 0.0477 0.0279 4.81%
Adjusted Per Share Value based on latest NOSH - 829,090
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 0.71 1.48 0.58 0.51 1.10 0.40 0.30 15.42%
EPS 0.04 -0.03 -0.13 -0.22 -0.19 -0.27 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0107 0.0107 0.0979 0.0109 0.0053 0.0055 0.0012 43.95%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.035 0.035 0.04 0.045 0.09 0.08 0.13 -
P/RPS 1.44 0.68 1.82 2.39 1.07 2.32 1.93 -4.75%
P/EPS 28.57 -30.67 -8.12 -5.58 -6.34 -3.46 -40.51 -
EY 3.50 -3.26 -12.31 -17.92 -15.77 -28.86 -2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.95 0.11 1.13 2.25 1.68 4.66 -23.26%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/03/18 31/03/17 30/03/16 31/03/15 31/03/14 28/03/13 27/03/12 -
Price 0.03 0.04 0.045 0.055 0.085 0.065 0.16 -
P/RPS 1.23 0.78 2.04 2.93 1.01 1.88 2.38 -10.40%
P/EPS 24.48 -35.05 -9.14 -6.82 -5.99 -2.82 -49.86 -
EY 4.08 -2.85 -10.94 -14.66 -16.70 -35.52 -2.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.08 0.12 1.38 2.13 1.36 5.73 -27.80%

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