[SCGM] QoQ Quarter Result on 31-Jul-2013 [#1]

Stock
[SCGM] SCGM BHD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 69.85%
YoY- 42.98%
Quarter Report
Latest QR
Upcoming QR
SCGM's Result
SCGM's Financial Summary
View:
Show?
Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 23,785 24,745 26,026 25,744 22,609 25,847 22,893 2.58%
PBT 4,020 4,253 3,359 3,384 3,117 1,683 3,029 20.83%
Tax -1,506 -974 -660 -257 -1,276 -300 -800 52.63%
NP 2,514 3,279 2,699 3,127 1,841 1,383 2,229 8.37%
-
NP to SH 2,514 3,279 2,699 3,127 1,841 1,383 2,299 6.15%
-
Tax Rate 37.46% 22.90% 19.65% 7.59% 40.94% 17.83% 26.41% -
Total Cost 21,271 21,466 23,327 22,617 20,768 24,464 20,664 1.95%
-
Net Worth 69,479 70,890 69,381 69,001 66,043 64,025 64,569 5.02%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 69,479 70,890 69,381 69,001 66,043 64,025 64,569 5.02%
NOSH 80,063 79,975 80,089 79,974 80,043 79,942 82,401 -1.90%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 10.57% 13.25% 10.37% 12.15% 8.14% 5.35% 9.74% -
ROE 3.62% 4.63% 3.89% 4.53% 2.79% 2.16% 3.56% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 29.71 30.94 32.50 32.19 28.25 32.33 27.78 4.59%
EPS 3.14 4.10 3.37 3.91 2.30 1.73 2.79 8.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8678 0.8864 0.8663 0.8628 0.8251 0.8009 0.7836 7.06%
Adjusted Per Share Value based on latest NOSH - 79,974
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 12.32 12.82 13.48 13.33 11.71 13.39 11.86 2.57%
EPS 1.30 1.70 1.40 1.62 0.95 0.72 1.19 6.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3599 0.3672 0.3594 0.3574 0.3421 0.3316 0.3344 5.03%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.47 0.88 0.875 0.955 0.55 0.525 0.67 -
P/RPS 4.95 2.84 2.69 2.97 1.95 1.62 2.41 61.79%
P/EPS 46.82 21.46 25.96 24.42 23.91 30.35 24.01 56.27%
EY 2.14 4.66 3.85 4.09 4.18 3.30 4.16 -35.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.99 1.01 1.11 0.67 0.66 0.86 57.08%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 23/06/14 28/03/14 30/12/13 26/09/13 28/06/13 29/03/13 17/12/12 -
Price 2.04 1.12 0.95 0.99 1.10 0.58 0.50 -
P/RPS 6.87 3.62 2.92 3.08 3.89 1.79 1.80 144.82%
P/EPS 64.97 27.32 28.19 25.32 47.83 33.53 17.92 136.55%
EY 1.54 3.66 3.55 3.95 2.09 2.98 5.58 -57.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 1.26 1.10 1.15 1.33 0.72 0.64 138.57%

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