[SCBUILD] YoY TTM Result on 31-Oct-2013 [#3]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
23-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 2.13%
YoY- -124.88%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 37,719 17,827 21,177 28,685 9,331 10,773 11,619 21.66%
PBT -1,558 -7,329 -7,927 -1,303 -2,818 -622 -872 10.14%
Tax -289 130 46 -1,099 0 0 13 -
NP -1,847 -7,199 -7,881 -2,402 -2,818 -622 -859 13.59%
-
NP to SH -2,388 -6,653 -6,199 -6,337 -2,818 -622 -859 18.56%
-
Tax Rate - - - - - - - -
Total Cost 39,566 25,026 29,058 31,087 12,149 11,395 12,478 21.18%
-
Net Worth 33,400 31,717 12,414 13,399 21,017 3,940 4,555 39.34%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 33,400 31,717 12,414 13,399 21,017 3,940 4,555 39.34%
NOSH 878,964 792,941 413,809 335,000 338,999 140,740 139,749 35.82%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin -4.90% -40.38% -37.21% -8.37% -30.20% -5.77% -7.39% -
ROE -7.15% -20.98% -49.93% -47.29% -13.41% -15.78% -18.85% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 4.29 2.25 5.12 8.56 2.75 7.65 8.31 -10.42%
EPS -0.27 -0.84 -1.50 -1.89 -0.83 -0.44 -0.61 -12.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.04 0.03 0.04 0.062 0.028 0.0326 2.58%
Adjusted Per Share Value based on latest NOSH - 335,000
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 0.92 0.44 0.52 0.70 0.23 0.26 0.28 21.90%
EPS -0.06 -0.16 -0.15 -0.15 -0.07 -0.02 -0.02 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0082 0.0078 0.003 0.0033 0.0051 0.001 0.0011 39.72%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.035 0.05 0.065 0.10 0.09 0.14 0.05 -
P/RPS 0.82 2.22 1.27 1.17 3.27 1.83 0.60 5.33%
P/EPS -12.88 -5.96 -4.34 -5.29 -10.83 -31.68 -8.13 7.96%
EY -7.76 -16.78 -23.05 -18.92 -9.24 -3.16 -12.29 -7.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.25 2.17 2.50 1.45 5.00 1.53 -8.12%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 22/12/16 17/12/15 15/12/14 23/12/13 21/12/12 20/12/11 29/12/10 -
Price 0.04 0.045 0.04 0.095 0.08 0.16 0.04 -
P/RPS 0.93 2.00 0.78 1.11 2.91 2.09 0.48 11.64%
P/EPS -14.72 -5.36 -2.67 -5.02 -9.62 -36.20 -6.51 14.55%
EY -6.79 -18.65 -37.45 -19.91 -10.39 -2.76 -15.37 -12.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.13 1.33 2.38 1.29 5.71 1.23 -2.60%

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