[SCN] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 63.73%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 27,250 23,915 26,620 28,917 15,117 20,956 38,107 -5.43%
PBT -107 -6,041 124 -3,839 -11,501 -14,366 10,565 -
Tax -22 0 -222 -336 -10 -164 186 -
NP -129 -6,041 -98 -4,175 -11,511 -14,530 10,751 -
-
NP to SH -129 -6,041 -98 -4,175 -11,511 -14,530 10,751 -
-
Tax Rate - - 179.03% - - - -1.76% -
Total Cost 27,379 29,956 26,718 33,092 26,628 35,486 27,356 0.01%
-
Net Worth 95,999 1,711,616 21,559 21,999 26,358 39,965 43,065 14.28%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 2,497 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 95,999 1,711,616 21,559 21,999 26,358 39,965 43,065 14.28%
NOSH 1,200,000 2,013,666 195,999 199,999 200,139 199,827 153,805 40.78%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.47% -25.26% -0.37% -14.44% -76.15% -69.34% 28.21% -
ROE -0.13% -0.35% -0.45% -18.98% -43.67% -36.36% 24.96% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.27 1.19 13.58 14.46 7.55 10.49 24.78 -32.83%
EPS -0.01 -0.30 -0.05 -2.09 -5.76 -7.27 6.99 -
DPS 0.00 0.00 0.00 0.00 0.00 1.25 0.00 -
NAPS 0.08 0.85 0.11 0.11 0.1317 0.20 0.28 -18.82%
Adjusted Per Share Value based on latest NOSH - 199,499
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.63 11.96 13.31 14.46 7.56 10.48 19.05 -5.42%
EPS -0.06 -3.02 -0.05 -2.09 -5.76 -7.27 5.38 -
DPS 0.00 0.00 0.00 0.00 0.00 1.25 0.00 -
NAPS 0.48 8.5581 0.1078 0.11 0.1318 0.1998 0.2153 14.28%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.16 0.12 0.08 0.11 0.10 0.30 1.75 -
P/RPS 7.05 10.10 0.59 0.76 1.32 2.86 7.06 -0.02%
P/EPS -1,488.37 -40.00 -160.00 -5.27 -1.74 -4.13 25.04 -
EY -0.07 -2.50 -0.63 -18.98 -57.51 -24.24 3.99 -
DY 0.00 0.00 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 2.00 0.14 0.73 1.00 0.76 1.50 6.25 -17.28%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 24/02/11 25/02/10 23/03/09 29/02/08 27/02/07 -
Price 0.14 0.12 0.075 0.10 0.09 0.17 1.87 -
P/RPS 6.17 10.10 0.55 0.69 1.19 1.62 7.55 -3.30%
P/EPS -1,302.33 -40.00 -150.00 -4.79 -1.56 -2.34 26.75 -
EY -0.08 -2.50 -0.67 -20.88 -63.91 -42.77 3.74 -
DY 0.00 0.00 0.00 0.00 0.00 7.35 0.00 -
P/NAPS 1.75 0.14 0.68 0.91 0.68 0.85 6.68 -19.99%

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