[SCGM] QoQ 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- -72.88%
YoY- -66.77%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 17,992 17,570 13,916 12,618 16,597 18,622 14,721 14.27%
PBT 2,093 2,710 2,207 332 1,497 2,307 2,302 -6.13%
Tax -271 -126 0 0 -273 -273 -423 -25.62%
NP 1,822 2,584 2,207 332 1,224 2,034 1,879 -2.02%
-
NP to SH 1,822 2,584 2,207 332 1,224 2,034 1,879 -2.02%
-
Tax Rate 12.95% 4.65% 0.00% 0.00% 18.24% 11.83% 18.38% -
Total Cost 16,170 14,986 11,709 12,286 15,373 16,588 12,842 16.55%
-
Net Worth 50,968 53,103 49,073 46,503 48,671 47,526 15,548 120.19%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - 1,999 - - - 669 -
Div Payout % - - 90.58% - - - 35.61% -
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 50,968 53,103 49,073 46,503 48,671 47,526 15,548 120.19%
NOSH 79,912 79,999 79,963 79,047 80,000 80,078 26,766 106.92%
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 10.13% 14.71% 15.86% 2.63% 7.37% 10.92% 12.76% -
ROE 3.57% 4.87% 4.50% 0.71% 2.51% 4.28% 12.08% -
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 22.51 21.96 17.40 15.96 20.75 23.25 55.00 -44.78%
EPS 2.28 3.23 2.76 0.42 1.53 2.54 7.02 -52.65%
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 9.32 9.10 7.21 6.54 8.60 9.65 7.62 14.32%
EPS 0.94 1.34 1.14 0.17 0.63 1.05 0.97 -2.06%
DPS 0.00 0.00 1.04 0.00 0.00 0.00 0.35 -
NAPS 0.264 0.2751 0.2542 0.2409 0.2521 0.2462 0.0805 120.25%
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 2.49 2.55 3.05 3.57 2.65 1.89 1.02 81.00%
P/EPS 24.56 17.34 19.20 135.71 35.95 17.32 7.98 111.15%
EY 4.07 5.77 5.21 0.74 2.78 5.77 12.54 -52.67%
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 2.22 2.60 3.45 3.63 3.81 2.67 0.95 75.82%
P/EPS 21.93 17.65 21.74 138.10 51.63 24.41 7.41 105.72%
EY 4.56 5.67 4.60 0.72 1.94 4.10 13.50 -51.40%
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