[SCBUILD] QoQ Cumulative Quarter Result on 31-Jan-2013 [#4]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -201.83%
YoY- -1788.35%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 24,536 12,742 3,409 12,102 7,953 1,866 658 1008.80%
PBT 4,117 1,154 -611 -8,102 -2,684 -2,345 -970 -
Tax -1,101 -170 0 1 0 0 0 -
NP 3,016 984 -611 -8,101 -2,684 -2,345 -970 -
-
NP to SH -920 -719 -611 -8,101 -2,684 -2,345 -970 -3.45%
-
Tax Rate 26.74% 14.73% - - - - - -
Total Cost 21,520 11,758 4,020 20,203 10,637 4,211 1,628 456.43%
-
Net Worth 14,719 13,695 14,376 13,416 21,611 22,119 2,952 191.00%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 14,719 13,695 14,376 13,416 21,611 22,119 2,952 191.00%
NOSH 368,000 342,380 359,411 268,327 348,571 349,999 140,579 89.60%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 12.29% 7.72% -17.92% -66.94% -33.75% -125.67% -147.42% -
ROE -6.25% -5.25% -4.25% -60.38% -12.42% -10.60% -32.86% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 6.67 3.72 0.95 4.51 2.28 0.53 0.47 483.33%
EPS -0.25 -0.21 -0.17 -2.31 -0.77 -0.67 -0.69 -49.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.05 0.062 0.0632 0.021 53.47%
Adjusted Per Share Value based on latest NOSH - 350,839
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 0.60 0.31 0.08 0.30 0.19 0.05 0.02 859.52%
EPS -0.02 -0.02 -0.01 -0.20 -0.07 -0.06 -0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0036 0.0033 0.0035 0.0033 0.0053 0.0054 0.0007 197.05%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.10 0.125 0.06 0.08 0.09 0.08 0.13 -
P/RPS 1.50 3.36 6.33 1.77 3.94 15.01 27.77 -85.63%
P/EPS -40.00 -59.52 -35.29 -2.65 -11.69 -11.94 -18.84 64.96%
EY -2.50 -1.68 -2.83 -37.74 -8.56 -8.38 -5.31 -39.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.13 1.50 1.60 1.45 1.27 6.19 -45.27%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 23/12/13 27/09/13 21/06/13 28/03/13 21/12/12 25/09/12 26/06/12 -
Price 0.095 0.11 0.075 0.065 0.08 0.09 0.09 -
P/RPS 1.42 2.96 7.91 1.44 3.51 16.88 19.23 -82.31%
P/EPS -38.00 -52.38 -44.12 -2.15 -10.39 -13.43 -13.04 103.62%
EY -2.63 -1.91 -2.27 -46.45 -9.63 -7.44 -7.67 -50.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.75 1.88 1.30 1.29 1.42 4.29 -32.41%

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