[SCBUILD] YoY TTM Result on 31-Oct-2015 [#3]

Announcement Date
17-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- -8.34%
YoY- -7.32%
View:
Show?
TTM Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 13,628 24,842 37,719 17,827 21,177 28,685 9,331 6.51%
PBT 1,861 -2,644 -1,558 -7,329 -7,927 -1,303 -2,818 -
Tax -715 -356 -289 130 46 -1,099 0 -
NP 1,146 -3,000 -1,847 -7,199 -7,881 -2,402 -2,818 -
-
NP to SH 1,146 -3,000 -2,388 -6,653 -6,199 -6,337 -2,818 -
-
Tax Rate 38.42% - - - - - - -
Total Cost 12,482 27,842 39,566 25,026 29,058 31,087 12,149 0.45%
-
Net Worth 31,790 29,884 33,400 31,717 12,414 13,399 21,017 7.13%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 31,790 29,884 33,400 31,717 12,414 13,399 21,017 7.13%
NOSH 883,077 883,077 878,964 792,941 413,809 335,000 338,999 17.29%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 8.41% -12.08% -4.90% -40.38% -37.21% -8.37% -30.20% -
ROE 3.60% -10.04% -7.15% -20.98% -49.93% -47.29% -13.41% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 1.54 2.83 4.29 2.25 5.12 8.56 2.75 -9.20%
EPS 0.13 -0.34 -0.27 -0.84 -1.50 -1.89 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.036 0.034 0.038 0.04 0.03 0.04 0.062 -8.65%
Adjusted Per Share Value based on latest NOSH - 792,941
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 1.27 2.31 3.51 1.66 1.97 2.67 0.87 6.50%
EPS 0.11 -0.28 -0.22 -0.62 -0.58 -0.59 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0296 0.0278 0.0311 0.0295 0.0116 0.0125 0.0196 7.10%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.015 0.04 0.035 0.05 0.065 0.10 0.09 -
P/RPS 0.97 1.42 0.82 2.22 1.27 1.17 3.27 -18.32%
P/EPS 11.56 -11.72 -12.88 -5.96 -4.34 -5.29 -10.83 -
EY 8.65 -8.53 -7.76 -16.78 -23.05 -18.92 -9.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 1.18 0.92 1.25 2.17 2.50 1.45 -18.65%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 28/12/18 22/12/17 22/12/16 17/12/15 15/12/14 23/12/13 21/12/12 -
Price 0.01 0.04 0.04 0.045 0.04 0.095 0.08 -
P/RPS 0.65 1.42 0.93 2.00 0.78 1.11 2.91 -22.09%
P/EPS 7.71 -11.72 -14.72 -5.36 -2.67 -5.02 -9.62 -
EY 12.98 -8.53 -6.79 -18.65 -37.45 -19.91 -10.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 1.18 1.05 1.13 1.33 2.38 1.29 -22.46%

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