[SCBUILD] YoY TTM Result on 31-Jul-2017 [#2]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
21-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ- -150.94%
YoY- 48.08%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
TTM Result
31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 6,188 2,046 14,095 38,258 27,989 15,875 29,203 -21.20%
PBT 713 -1,872 1,943 -1,413 -2,432 -7,790 -4,030 -
Tax -313 0 -739 -597 -24 170 -925 -15.33%
NP 400 -1,872 1,204 -2,010 -2,456 -7,620 -4,955 -
-
NP to SH 400 -1,872 1,204 -2,010 -3,871 -6,141 -5,564 -
-
Tax Rate 43.90% - 38.03% - - - - -
Total Cost 5,788 3,918 12,891 40,268 30,445 23,495 34,158 -23.86%
-
Net Worth 36,556 32,674 32,673 30,907 33,600 16,799 8,999 24.02%
Dividend
31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 36,556 32,674 32,673 30,907 33,600 16,799 8,999 24.02%
NOSH 958,090 883,090 883,077 883,077 800,000 420,000 300,000 19.52%
Ratio Analysis
31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 6.46% -91.50% 8.54% -5.25% -8.77% -48.00% -16.97% -
ROE 1.09% -5.73% 3.68% -6.50% -11.52% -36.55% -61.82% -
Per Share
31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 0.66 0.23 1.60 4.33 3.50 3.78 9.73 -33.85%
EPS 0.04 -0.21 0.14 -0.23 -0.48 -1.46 -1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.037 0.037 0.035 0.042 0.04 0.03 4.11%
Adjusted Per Share Value based on latest NOSH - 883,077
31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 0.20 0.07 0.46 1.25 0.92 0.52 0.96 -21.41%
EPS 0.01 -0.06 0.04 -0.07 -0.13 -0.20 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.012 0.0107 0.0107 0.0101 0.011 0.0055 0.003 23.73%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 29/01/21 31/01/20 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.055 0.025 0.025 0.03 0.045 0.05 0.09 -
P/RPS 8.33 10.79 1.57 0.69 1.29 1.32 0.92 40.27%
P/EPS 128.88 -11.79 18.34 -13.18 -9.30 -3.42 -4.85 -
EY 0.78 -8.48 5.45 -7.59 -10.75 -29.24 -20.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.68 0.68 0.86 1.07 1.25 3.00 -10.95%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/03/21 29/04/20 28/09/18 21/09/17 23/09/16 29/09/15 25/09/14 -
Price 0.08 0.02 0.02 0.03 0.045 0.05 0.095 -
P/RPS 12.12 8.63 1.25 0.69 1.29 1.32 0.98 47.16%
P/EPS 187.47 -9.43 14.67 -13.18 -9.30 -3.42 -5.12 -
EY 0.53 -10.60 6.82 -7.59 -10.75 -29.24 -19.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 0.54 0.54 0.86 1.07 1.25 3.17 -6.47%

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