[SCBUILD] YoY TTM Result on 31-Oct-2009 [#3]

Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- -9.13%
YoY- -298.25%
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 9,331 10,773 11,619 11,959 12,595 10,130 20,247 -12.10%
PBT -2,818 -622 -872 -8,609 -2,653 -7,396 5,660 -
Tax 0 0 13 -244 430 30 -705 -
NP -2,818 -622 -859 -8,853 -2,223 -7,366 4,955 -
-
NP to SH -2,818 -622 -859 -8,853 -2,223 -7,354 4,955 -
-
Tax Rate - - - - - - 12.46% -
Total Cost 12,149 11,395 12,478 20,812 14,818 17,496 15,292 -3.75%
-
Net Worth 21,017 3,940 4,555 5,163 14,381 15,005 22,506 -1.13%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 21,017 3,940 4,555 5,163 14,381 15,005 22,506 -1.13%
NOSH 338,999 140,740 139,749 138,800 156,666 139,719 140,666 15.77%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin -30.20% -5.77% -7.39% -74.03% -17.65% -72.71% 24.47% -
ROE -13.41% -15.78% -18.85% -171.46% -15.46% -49.01% 22.02% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 2.75 7.65 8.31 8.62 8.04 7.25 14.39 -24.08%
EPS -0.83 -0.44 -0.61 -6.38 -1.42 -5.26 3.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.062 0.028 0.0326 0.0372 0.0918 0.1074 0.16 -14.60%
Adjusted Per Share Value based on latest NOSH - 138,800
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 0.87 1.00 1.08 1.11 1.17 0.94 1.89 -12.11%
EPS -0.26 -0.06 -0.08 -0.82 -0.21 -0.68 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0196 0.0037 0.0042 0.0048 0.0134 0.014 0.021 -1.14%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.09 0.14 0.05 0.05 0.06 0.10 0.28 -
P/RPS 3.27 1.83 0.60 0.58 0.75 1.38 1.95 8.98%
P/EPS -10.83 -31.68 -8.13 -0.78 -4.23 -1.90 7.95 -
EY -9.24 -3.16 -12.29 -127.56 -23.65 -52.63 12.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 5.00 1.53 1.34 0.65 0.93 1.75 -3.08%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 21/12/12 20/12/11 29/12/10 23/12/09 26/12/08 27/12/07 27/12/06 -
Price 0.08 0.16 0.04 0.05 0.05 0.08 0.23 -
P/RPS 2.91 2.09 0.48 0.58 0.62 1.10 1.60 10.47%
P/EPS -9.62 -36.20 -6.51 -0.78 -3.52 -1.52 6.53 -
EY -10.39 -2.76 -15.37 -127.56 -28.38 -65.79 15.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 5.71 1.23 1.34 0.54 0.74 1.44 -1.81%

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