[SCN] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 38.93%
YoY- 29.69%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 10,514 5,812 26,620 14,858 10,284 5,284 28,917 -49.15%
PBT 1,507 1,266 124 -1,087 -1,780 -718 -3,839 -
Tax 0 0 -222 0 0 0 -336 -
NP 1,507 1,266 -98 -1,087 -1,780 -718 -4,175 -
-
NP to SH 1,507 1,266 -98 -1,087 -1,780 -718 -4,175 -
-
Tax Rate 0.00% 0.00% 179.03% - - - - -
Total Cost 9,007 4,546 26,718 15,945 12,064 6,002 33,092 -58.10%
-
Net Worth 24,111 22,104 21,559 20,129 20,000 2,108,127 21,999 6.31%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 24,111 22,104 21,559 20,129 20,000 2,108,127 21,999 6.31%
NOSH 200,933 200,952 195,999 201,296 200,000 199,444 199,999 0.31%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 14.33% 21.78% -0.37% -7.32% -17.31% -13.59% -14.44% -
ROE 6.25% 5.73% -0.45% -5.40% -8.90% -0.03% -18.98% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.23 2.89 13.58 7.38 5.14 2.65 14.46 -49.33%
EPS 0.75 0.63 -0.05 -0.54 -0.89 -0.36 -2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.11 0.10 0.10 10.57 0.11 5.98%
Adjusted Per Share Value based on latest NOSH - 198,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.26 2.91 13.31 7.43 5.14 2.64 14.46 -49.13%
EPS 0.75 0.63 -0.05 -0.54 -0.89 -0.36 -2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1206 0.1105 0.1078 0.1006 0.10 10.5406 0.11 6.34%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.07 0.06 0.08 0.09 0.10 0.10 0.11 -
P/RPS 1.34 2.07 0.59 1.22 1.94 3.77 0.76 46.09%
P/EPS 9.33 9.52 -160.00 -16.67 -11.24 -27.78 -5.27 -
EY 10.71 10.50 -0.63 -6.00 -8.90 -3.60 -18.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.73 0.90 1.00 0.01 1.00 -30.52%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 19/05/11 24/02/11 29/11/10 19/08/10 26/05/10 25/02/10 -
Price 0.06 0.06 0.075 0.08 0.08 0.10 0.10 -
P/RPS 1.15 2.07 0.55 1.08 1.56 3.77 0.69 40.70%
P/EPS 8.00 9.52 -150.00 -14.81 -8.99 -27.78 -4.79 -
EY 12.50 10.50 -0.67 -6.75 -11.13 -3.60 -20.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.68 0.80 0.80 0.01 0.91 -32.98%

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