[SCN] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
02-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -530.5%
YoY- 50.12%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 6,891 16,179 26,508 26,763 27,306 25,625 21,998 -16.34%
PBT -291 -4,368 -3,246 -6,541 2,330 -3,380 -8,671 -40.66%
Tax 0 47 -20 -7 -222 -336 -10 -
NP -291 -4,321 -3,266 -6,548 2,108 -3,716 -8,681 -40.67%
-
NP to SH -291 -4,325 -3,266 -6,548 2,108 -3,716 -8,681 -40.67%
-
Tax Rate - - - - 9.53% - - -
Total Cost 7,182 20,500 29,774 33,311 25,198 29,341 30,679 -20.00%
-
Net Worth -9,346,700 65,599 135,488 160,959 22,052 19,800 24,330 -
Dividend
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth -9,346,700 65,599 135,488 160,959 22,052 19,800 24,330 -
NOSH 2,930,000 2,186,666 1,935,555 2,011,999 200,476 198,000 199,428 51.16%
Ratio Analysis
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -4.22% -26.71% -12.32% -24.47% 7.72% -14.50% -39.46% -
ROE 0.00% -6.59% -2.41% -4.07% 9.56% -18.77% -35.68% -
Per Share
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.24 0.74 1.37 1.33 13.62 12.94 11.03 -44.48%
EPS -0.01 -0.20 -0.17 -0.33 1.05 -1.88 -4.35 -60.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.19 0.03 0.07 0.08 0.11 0.10 0.122 -
Adjusted Per Share Value based on latest NOSH - 1,935,555
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.45 8.09 13.25 13.38 13.65 12.81 11.00 -16.32%
EPS -0.15 -2.16 -1.63 -3.27 1.05 -1.86 -4.34 -40.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -46.7335 0.328 0.6774 0.8048 0.1103 0.099 0.1217 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/16 31/03/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.045 0.125 0.115 0.15 0.09 0.09 0.09 -
P/RPS 19.13 16.89 8.40 11.28 0.66 0.70 0.82 62.29%
P/EPS -453.09 -63.20 -68.15 -46.09 8.56 -4.80 -2.07 128.98%
EY -0.22 -1.58 -1.47 -2.17 11.68 -20.85 -48.37 -56.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 4.17 1.64 1.88 0.82 0.90 0.74 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/05/16 29/05/15 02/12/13 23/11/12 17/11/11 29/11/10 30/11/09 -
Price 0.01 0.035 0.125 0.14 0.14 0.08 0.11 -
P/RPS 4.25 4.73 9.13 10.52 1.03 0.62 1.00 24.91%
P/EPS -100.69 -17.70 -74.08 -43.02 13.31 -4.26 -2.53 76.18%
EY -0.99 -5.65 -1.35 -2.32 7.51 -23.46 -39.57 -43.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.17 1.79 1.75 1.27 0.80 0.90 -

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