[SSB8] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[SSB8] SOUTHERN SCORE BUILDERS BERHAD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 306.22%
YoY- 218.67%
Quarter Report
Latest QR
Upcoming QR
SSB8's Result
SSB8's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 5,191 7,087 8,171 7,532 5,945 2,895 1,441 134.08%
PBT -3,438 -340 1,019 2,434 661 -929 -2,015 42.55%
Tax -4 -83 -82 -82 -82 0 0 -
NP -3,442 -423 937 2,352 579 -929 -2,015 42.66%
-
NP to SH -3,088 -258 971 2,352 579 -929 -2,015 32.75%
-
Tax Rate - - 8.05% 3.37% 12.41% - - -
Total Cost 8,633 7,510 7,234 5,180 5,366 3,824 3,456 83.59%
-
Net Worth 7,549 9,882 10,028 12,093 10,033 7,293 9,224 -12.45%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 7,549 9,882 10,028 12,093 10,033 7,293 9,224 -12.45%
NOSH 251,666 247,058 250,722 248,333 250,847 243,125 249,999 0.44%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -66.31% -5.97% 11.47% 31.23% 9.74% -32.09% -139.83% -
ROE -40.90% -2.61% 9.68% 19.45% 5.77% -12.74% -21.84% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.06 2.87 3.26 3.03 2.37 1.19 0.58 131.89%
EPS -1.23 -0.10 0.39 0.95 0.23 -0.38 -0.81 31.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.04 0.0487 0.04 0.03 0.0369 -12.83%
Adjusted Per Share Value based on latest NOSH - 248,333
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.23 0.31 0.36 0.33 0.26 0.13 0.06 143.93%
EPS -0.14 -0.01 0.04 0.10 0.03 -0.04 -0.09 34.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0034 0.0044 0.0045 0.0054 0.0045 0.0032 0.0041 -11.68%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.07 0.10 0.17 0.10 0.09 0.16 0.06 -
P/RPS 3.39 3.49 5.22 3.30 3.80 13.44 10.41 -52.50%
P/EPS -5.70 -95.76 43.90 10.56 38.99 -41.87 -7.44 -16.20%
EY -17.53 -1.04 2.28 9.47 2.56 -2.39 -13.43 19.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.50 4.25 2.05 2.25 5.33 1.63 26.75%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 19/11/12 30/08/12 18/05/12 29/02/12 23/11/11 25/08/11 -
Price 0.11 0.09 0.10 0.11 0.09 0.09 0.07 -
P/RPS 5.33 3.14 3.07 3.63 3.80 7.56 12.14 -42.08%
P/EPS -8.96 -86.18 25.82 11.61 38.99 -23.55 -8.68 2.12%
EY -11.15 -1.16 3.87 8.61 2.56 -4.25 -11.51 -2.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 2.25 2.50 2.26 2.25 3.00 1.90 54.78%

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