[SCBUILD] QoQ Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
21-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 69.83%
YoY- 37.01%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 33,685 32,714 25,484 13,636 12,102 10,604 3,732 331.77%
PBT -1,993 5,489 2,308 -2,444 -8,102 -3,578 -4,690 -43.38%
Tax -1,344 -1,468 -340 0 1 0 0 -
NP -3,337 4,021 1,968 -2,444 -8,101 -3,578 -4,690 -20.25%
-
NP to SH -5,913 -1,226 -1,438 -2,444 -8,101 -3,578 -4,690 16.65%
-
Tax Rate - 26.74% 14.73% - - - - -
Total Cost 37,022 28,693 23,516 16,080 20,203 14,182 8,422 167.62%
-
Net Worth 15,978 14,719 13,695 14,376 13,416 21,611 22,119 -19.44%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 15,978 14,719 13,695 14,376 13,416 21,611 22,119 -19.44%
NOSH 399,459 367,999 342,380 359,411 268,327 348,571 349,999 9.18%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin -9.91% 12.29% 7.72% -17.92% -66.94% -33.75% -125.67% -
ROE -37.01% -8.33% -10.50% -17.00% -60.38% -16.56% -21.20% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 8.43 8.89 7.44 3.79 4.51 3.04 1.07 294.45%
EPS -1.48 -0.33 -0.42 -0.68 -2.31 -1.03 -1.34 6.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.04 0.05 0.062 0.0632 -26.22%
Adjusted Per Share Value based on latest NOSH - 359,411
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 0.82 0.80 0.62 0.33 0.30 0.26 0.09 334.47%
EPS -0.14 -0.03 -0.04 -0.06 -0.20 -0.09 -0.11 17.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0039 0.0036 0.0033 0.0035 0.0033 0.0053 0.0054 -19.45%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.09 0.10 0.125 0.06 0.08 0.09 0.08 -
P/RPS 1.07 1.12 1.68 1.58 1.77 2.96 7.50 -72.59%
P/EPS -6.08 -30.00 -29.76 -8.82 -2.65 -8.77 -5.97 1.22%
EY -16.45 -3.33 -3.36 -11.33 -37.74 -11.41 -16.75 -1.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.50 3.13 1.50 1.60 1.45 1.27 46.26%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/03/14 23/12/13 27/09/13 21/06/13 28/03/13 21/12/12 25/09/12 -
Price 0.085 0.095 0.11 0.075 0.065 0.08 0.09 -
P/RPS 1.01 1.07 1.48 1.98 1.44 2.63 8.44 -75.62%
P/EPS -5.74 -28.50 -26.19 -11.03 -2.15 -7.79 -6.72 -9.94%
EY -17.41 -3.51 -3.82 -9.07 -46.45 -12.83 -14.89 10.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.38 2.75 1.88 1.30 1.29 1.42 30.94%

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