[SCBUILD] QoQ TTM Result on 31-Jul-2014 [#2]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
25-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 2.42%
YoY- 14.07%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 15,939 15,585 21,177 29,203 33,975 33,685 28,685 -32.48%
PBT -7,417 -8,208 -7,927 -4,030 -2,369 -2,139 -1,303 219.82%
Tax 170 220 46 -925 -1,095 -1,145 -1,099 -
NP -7,247 -7,988 -7,881 -4,955 -3,464 -3,284 -2,402 109.21%
-
NP to SH -6,069 -6,687 -6,199 -5,564 -5,702 -5,694 -6,337 -2.84%
-
Tax Rate - - - - - - - -
Total Cost 23,186 23,573 29,058 34,158 37,439 36,969 31,087 -17.80%
-
Net Worth 0 33,163 12,414 8,999 12,379 16,047 13,399 -
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 0 33,163 12,414 8,999 12,379 16,047 13,399 -
NOSH 829,090 829,090 413,809 300,000 412,666 401,176 335,000 83.27%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin -45.47% -51.25% -37.21% -16.97% -10.20% -9.75% -8.37% -
ROE 0.00% -20.16% -49.93% -61.82% -46.06% -35.48% -47.29% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 1.92 1.88 5.12 9.73 8.23 8.40 8.56 -63.18%
EPS -0.73 -0.81 -1.50 -1.85 -1.38 -1.42 -1.89 -47.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.04 0.03 0.03 0.03 0.04 0.04 -
Adjusted Per Share Value based on latest NOSH - 300,000
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 0.39 0.38 0.52 0.71 0.83 0.82 0.70 -32.36%
EPS -0.15 -0.16 -0.15 -0.14 -0.14 -0.14 -0.15 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0081 0.003 0.0022 0.003 0.0039 0.0033 -
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.05 0.045 0.065 0.09 0.075 0.09 0.10 -
P/RPS 2.60 2.39 1.27 0.92 0.91 1.07 1.17 70.54%
P/EPS -6.83 -5.58 -4.34 -4.85 -5.43 -6.34 -5.29 18.62%
EY -14.64 -17.92 -23.05 -20.61 -18.42 -15.77 -18.92 -15.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.13 2.17 3.00 2.50 2.25 2.50 -
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 29/06/15 31/03/15 15/12/14 25/09/14 27/06/14 31/03/14 23/12/13 -
Price 0.055 0.055 0.04 0.095 0.075 0.085 0.095 -
P/RPS 2.86 2.93 0.78 0.98 0.91 1.01 1.11 88.27%
P/EPS -7.51 -6.82 -2.67 -5.12 -5.43 -5.99 -5.02 30.90%
EY -13.31 -14.66 -37.45 -19.52 -18.42 -16.70 -19.91 -23.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.38 1.33 3.17 2.50 2.13 2.38 -

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