[SCGM] QoQ Quarter Result on 31-Jan-2010 [#3]

Stock
[SCGM] SCGM BHD
Announcement Date
19-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- -28.43%
YoY- 292.77%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 17,215 17,548 15,217 16,939 17,992 17,570 13,916 15.19%
PBT 2,012 1,671 1,907 1,485 2,093 2,710 2,207 -5.96%
Tax -107 -107 -507 -181 -271 -126 0 -
NP 1,905 1,564 1,400 1,304 1,822 2,584 2,207 -9.32%
-
NP to SH 1,905 1,564 1,400 1,304 1,822 2,584 2,207 -9.32%
-
Tax Rate 5.32% 6.40% 26.59% 12.19% 12.95% 4.65% 0.00% -
Total Cost 15,310 15,984 13,817 15,635 16,170 14,986 11,709 19.51%
-
Net Worth 56,781 54,708 53,735 52,343 50,968 53,103 49,073 10.18%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - 1,999 -
Div Payout % - - - - - - 90.58% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 56,781 54,708 53,735 52,343 50,968 53,103 49,073 10.18%
NOSH 80,042 79,795 79,999 80,000 79,912 79,999 79,963 0.06%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 11.07% 8.91% 9.20% 7.70% 10.13% 14.71% 15.86% -
ROE 3.35% 2.86% 2.61% 2.49% 3.57% 4.87% 4.50% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 21.51 21.99 19.02 21.17 22.51 21.96 17.40 15.14%
EPS 2.38 1.96 1.75 1.63 2.28 3.23 2.76 -9.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.7094 0.6856 0.6717 0.6543 0.6378 0.6638 0.6137 10.11%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 8.92 9.09 7.88 8.77 9.32 9.10 7.21 15.19%
EPS 0.99 0.81 0.73 0.68 0.94 1.34 1.14 -8.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.04 -
NAPS 0.2941 0.2834 0.2783 0.2711 0.264 0.2751 0.2542 10.17%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.53 0.51 0.51 0.52 0.56 0.56 0.53 -
P/RPS 2.46 2.32 2.68 2.46 2.49 2.55 3.05 -13.31%
P/EPS 22.27 26.02 29.14 31.90 24.56 17.34 19.20 10.36%
EY 4.49 3.84 3.43 3.13 4.07 5.77 5.21 -9.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.72 -
P/NAPS 0.75 0.74 0.76 0.79 0.88 0.84 0.86 -8.69%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 28/12/10 28/09/10 25/06/10 19/03/10 23/12/09 18/09/09 26/06/09 -
Price 0.50 0.56 0.53 0.51 0.50 0.57 0.60 -
P/RPS 2.32 2.55 2.79 2.41 2.22 2.60 3.45 -23.18%
P/EPS 21.01 28.57 30.29 31.29 21.93 17.65 21.74 -2.24%
EY 4.76 3.50 3.30 3.20 4.56 5.67 4.60 2.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
P/NAPS 0.70 0.82 0.79 0.78 0.78 0.86 0.98 -20.04%

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