[SCBUILD] YoY TTM Result on 31-Jul-2015 [#2]

Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- -1.19%
YoY- -10.37%
View:
Show?
TTM Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 14,095 38,258 27,989 15,875 29,203 22,978 4,424 21.29%
PBT 1,943 -1,413 -2,432 -7,790 -4,030 -4,604 -2,859 -
Tax -739 -597 -24 170 -925 -168 0 -
NP 1,204 -2,010 -2,456 -7,620 -4,955 -4,772 -2,859 -
-
NP to SH 1,204 -2,010 -3,871 -6,141 -5,564 -6,475 -2,859 -
-
Tax Rate 38.03% - - - - - - -
Total Cost 12,891 40,268 30,445 23,495 34,158 27,750 7,283 9.97%
-
Net Worth 32,673 30,907 33,600 16,799 8,999 14,399 22,282 6.58%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 32,673 30,907 33,600 16,799 8,999 14,399 22,282 6.58%
NOSH 883,077 883,077 800,000 420,000 300,000 360,000 352,564 16.52%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 8.54% -5.25% -8.77% -48.00% -16.97% -20.77% -64.62% -
ROE 3.68% -6.50% -11.52% -36.55% -61.82% -44.97% -12.83% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 1.60 4.33 3.50 3.78 9.73 6.38 1.25 4.19%
EPS 0.14 -0.23 -0.48 -1.46 -1.85 -1.80 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.035 0.042 0.04 0.03 0.04 0.0632 -8.53%
Adjusted Per Share Value based on latest NOSH - 420,000
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 1.31 3.56 2.61 1.48 2.72 2.14 0.41 21.35%
EPS 0.11 -0.19 -0.36 -0.57 -0.52 -0.60 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0304 0.0288 0.0313 0.0156 0.0084 0.0134 0.0207 6.61%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.025 0.03 0.045 0.05 0.09 0.125 0.08 -
P/RPS 1.57 0.69 1.29 1.32 0.92 1.96 6.38 -20.83%
P/EPS 18.34 -13.18 -9.30 -3.42 -4.85 -6.95 -9.87 -
EY 5.45 -7.59 -10.75 -29.24 -20.61 -14.39 -10.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.86 1.07 1.25 3.00 3.13 1.27 -9.88%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 28/09/18 21/09/17 23/09/16 29/09/15 25/09/14 27/09/13 25/09/12 -
Price 0.02 0.03 0.045 0.05 0.095 0.11 0.09 -
P/RPS 1.25 0.69 1.29 1.32 0.98 1.72 7.17 -25.24%
P/EPS 14.67 -13.18 -9.30 -3.42 -5.12 -6.12 -11.10 -
EY 6.82 -7.59 -10.75 -29.24 -19.52 -16.35 -9.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.86 1.07 1.25 3.17 2.75 1.42 -14.87%

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