[SCGM] QoQ Cumulative Quarter Result on 31-Jan-2009 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
26-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -6.19%
YoY- 212.61%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 35,562 17,570 61,754 47,838 35,220 18,622 23,668 31.08%
PBT 4,804 2,710 6,422 3,669 3,875 2,307 3,476 24.00%
Tax -397 -126 -771 -546 -546 -273 -598 -23.84%
NP 4,407 2,584 5,651 3,123 3,329 2,034 2,878 32.74%
-
NP to SH 4,407 2,584 5,651 3,123 3,329 2,034 2,878 32.74%
-
Tax Rate 8.26% 4.65% 12.01% 14.88% 14.09% 11.83% 17.20% -
Total Cost 31,155 14,986 56,103 44,715 31,891 16,588 20,790 30.85%
-
Net Worth 51,012 53,103 49,122 47,109 48,686 47,526 15,551 120.29%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - 2,001 - - - 669 -
Div Payout % - - 35.41% - - - 23.26% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 51,012 53,103 49,122 47,109 48,686 47,526 15,551 120.29%
NOSH 79,981 79,999 80,042 80,076 80,024 80,078 26,772 107.01%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 12.39% 14.71% 9.15% 6.53% 9.45% 10.92% 12.16% -
ROE 8.64% 4.87% 11.50% 6.63% 6.84% 4.28% 18.51% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 44.46 21.96 77.15 59.74 44.01 23.25 88.41 -36.68%
EPS 5.51 3.23 7.06 3.90 4.16 2.54 10.75 -35.87%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 0.6378 0.6638 0.6137 0.5883 0.6084 0.5935 0.5809 6.40%
Adjusted Per Share Value based on latest NOSH - 79,047
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 18.42 9.10 31.99 24.78 18.24 9.65 12.26 31.08%
EPS 2.28 1.34 2.93 1.62 1.72 1.05 1.49 32.68%
DPS 0.00 0.00 1.04 0.00 0.00 0.00 0.35 -
NAPS 0.2642 0.2751 0.2544 0.244 0.2522 0.2462 0.0806 120.18%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.56 0.56 0.53 0.57 0.55 0.44 0.56 -
P/RPS 1.26 2.55 0.69 0.95 1.25 1.89 0.63 58.53%
P/EPS 10.16 17.34 7.51 14.62 13.22 17.32 5.21 55.89%
EY 9.84 5.77 13.32 6.84 7.56 5.77 19.20 -35.88%
DY 0.00 0.00 4.72 0.00 0.00 0.00 4.46 -
P/NAPS 0.88 0.84 0.86 0.97 0.90 0.74 0.96 -5.62%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 23/12/09 18/09/09 26/06/09 26/03/09 10/12/08 22/09/08 25/06/08 -
Price 0.50 0.57 0.60 0.58 0.79 0.62 0.52 -
P/RPS 1.12 2.60 0.78 0.97 1.79 2.67 0.59 53.13%
P/EPS 9.07 17.65 8.50 14.87 18.99 24.41 4.84 51.82%
EY 11.02 5.67 11.77 6.72 5.27 4.10 20.67 -34.17%
DY 0.00 0.00 4.17 0.00 0.00 0.00 4.81 -
P/NAPS 0.78 0.86 0.98 0.99 1.30 1.04 0.90 -9.07%

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