[SCGM] QoQ Cumulative Quarter Result on 30-Apr-2013 [#4]

Stock
[SCGM] SCGM BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 30.12%
YoY- 28.36%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 76,515 51,770 25,744 96,894 74,285 48,438 25,545 107.37%
PBT 11,310 7,057 3,384 10,604 7,487 5,804 2,547 169.42%
Tax -2,294 -1,320 -257 -2,651 -1,375 -1,075 -360 242.55%
NP 9,016 5,737 3,127 7,953 6,112 4,729 2,187 156.44%
-
NP to SH 9,016 5,737 3,127 7,953 6,112 4,729 2,187 156.44%
-
Tax Rate 20.28% 18.70% 7.59% 25.00% 18.37% 18.52% 14.13% -
Total Cost 67,499 46,033 22,617 88,941 68,173 43,709 23,358 102.48%
-
Net Worth 70,911 69,316 69,001 66,016 64,071 62,701 62,726 8.49%
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 70,911 69,316 69,001 66,016 64,071 62,701 62,726 8.49%
NOSH 79,999 80,013 79,974 80,010 80,000 80,016 80,109 -0.09%
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 11.78% 11.08% 12.15% 8.21% 8.23% 9.76% 8.56% -
ROE 12.71% 8.28% 4.53% 12.05% 9.54% 7.54% 3.49% -
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 95.64 64.70 32.19 121.10 92.86 60.53 31.89 107.54%
EPS 11.27 7.17 3.91 9.94 7.64 5.91 2.73 156.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8864 0.8663 0.8628 0.8251 0.8009 0.7836 0.783 8.59%
Adjusted Per Share Value based on latest NOSH - 80,043
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 39.52 26.74 13.30 50.05 38.37 25.02 13.19 107.41%
EPS 4.66 2.96 1.62 4.11 3.16 2.44 1.13 156.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3663 0.358 0.3564 0.341 0.331 0.3239 0.324 8.50%
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 0.88 0.875 0.955 0.55 0.525 0.67 0.71 -
P/RPS 0.92 1.35 2.97 0.45 0.57 1.11 2.23 -44.49%
P/EPS 7.81 12.20 24.42 5.53 6.87 11.34 26.01 -55.06%
EY 12.81 8.19 4.09 18.07 14.55 8.82 3.85 122.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.01 1.11 0.67 0.66 0.86 0.91 5.76%
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 28/03/14 30/12/13 26/09/13 28/06/13 29/03/13 17/12/12 28/09/12 -
Price 1.12 0.95 0.99 1.10 0.58 0.50 0.69 -
P/RPS 1.17 1.47 3.08 0.91 0.62 0.83 2.16 -33.47%
P/EPS 9.94 13.25 25.32 11.07 7.59 8.46 25.27 -46.22%
EY 10.06 7.55 3.95 9.04 13.17 11.82 3.96 85.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.10 1.15 1.33 0.72 0.64 0.88 26.95%

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