[SCBUILD] YoY TTM Result on 31-Oct-2019 [#1]

Announcement Date
27-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- 45.11%
YoY- 58.03%
View:
Show?
TTM Result
31/10/21 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 3,253 6,233 9,148 13,519 51,933 15,839 15,939 -21.66%
PBT -2,772 581 2,652 1,337 -130 -3,095 -7,417 -14.03%
Tax -487 -313 -841 -739 -671 50 170 -
NP -3,259 268 1,811 598 -801 -3,045 -7,247 -11.55%
-
NP to SH -3,259 268 1,811 598 -801 -4,233 -6,069 -9.10%
-
Tax Rate - 53.87% 31.71% 55.27% - - - -
Total Cost 6,512 5,965 7,337 12,921 52,734 18,884 23,186 -17.72%
-
Net Worth 36,524 33,557 33,556 32,673 32,521 31,199 0 -
Dividend
31/10/21 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/21 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 36,524 33,557 33,556 32,673 32,521 31,199 0 -
NOSH 1,074,090 883,090 883,077 883,077 878,965 866,666 829,090 4.05%
Ratio Analysis
31/10/21 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin -100.18% 4.30% 19.80% 4.42% -1.54% -19.22% -45.47% -
ROE -8.92% 0.80% 5.40% 1.83% -2.46% -13.57% 0.00% -
Per Share
31/10/21 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 0.33 0.71 1.04 1.53 5.91 1.83 1.92 -23.70%
EPS -0.33 0.03 0.21 0.07 -0.09 -0.49 -0.73 -11.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.038 0.038 0.037 0.037 0.036 0.00 -
Adjusted Per Share Value based on latest NOSH - 883,077
31/10/21 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 0.30 0.58 0.85 1.26 4.84 1.47 1.48 -21.74%
EPS -0.30 0.02 0.17 0.06 -0.07 -0.39 -0.57 -9.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.0312 0.0312 0.0304 0.0303 0.029 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 29/10/21 30/10/20 31/10/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 0.07 0.045 0.03 0.035 0.04 0.04 0.05 -
P/RPS 21.24 6.38 2.90 2.29 0.68 2.19 2.60 38.07%
P/EPS -21.20 148.28 14.63 51.69 -43.89 -8.19 -6.83 19.00%
EY -4.72 0.67 6.84 1.93 -2.28 -12.21 -14.64 -15.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.18 0.79 0.95 1.08 1.11 0.00 -
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 31/12/21 31/12/20 27/12/19 29/06/18 16/06/17 30/06/16 29/06/15 -
Price 0.075 0.06 0.03 0.025 0.04 0.045 0.055 -
P/RPS 22.76 8.50 2.90 1.63 0.68 2.46 2.86 37.52%
P/EPS -22.72 197.71 14.63 36.92 -43.89 -9.21 -7.51 18.53%
EY -4.40 0.51 6.84 2.71 -2.28 -10.85 -13.31 -15.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.58 0.79 0.68 1.08 1.25 0.00 -

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