[SCN] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- 97.86%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 16,896 11,862 25,143 27,250 23,915 26,620 28,917 -9.31%
PBT -13,726 -6,560 -2,323 -107 -6,041 124 -3,839 26.07%
Tax 433 -542 -5 -22 0 -222 -336 -
NP -13,293 -7,102 -2,328 -129 -6,041 -98 -4,175 23.44%
-
NP to SH -13,293 -7,102 -2,629 -129 -6,041 -98 -4,175 23.44%
-
Tax Rate - - - - - 179.03% - -
Total Cost 30,189 18,964 27,471 27,379 29,956 26,718 33,092 -1.65%
-
Net Worth -5,841 59,183 141,561 95,999 1,711,616 21,559 21,999 -
Dividend
30/06/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth -5,841 59,183 141,561 95,999 1,711,616 21,559 21,999 -
NOSH 200,051 1,972,777 2,022,307 1,200,000 2,013,666 195,999 199,999 0.00%
Ratio Analysis
30/06/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -78.68% -59.87% -9.26% -0.47% -25.26% -0.37% -14.44% -
ROE 0.00% -12.00% -1.86% -0.13% -0.35% -0.45% -18.98% -
Per Share
30/06/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.45 0.60 1.24 2.27 1.19 13.58 14.46 -9.30%
EPS -6.64 -0.36 -0.13 -0.01 -0.30 -0.05 -2.09 23.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0292 0.03 0.07 0.08 0.85 0.11 0.11 -
Adjusted Per Share Value based on latest NOSH - 1,762,500
30/06/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.45 5.93 12.57 13.63 11.96 13.31 14.46 -9.30%
EPS -6.65 -3.55 -1.31 -0.06 -3.02 -0.05 -2.09 23.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0292 0.2959 0.7078 0.48 8.5581 0.1078 0.11 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.11 0.10 0.13 0.16 0.12 0.08 0.11 -
P/RPS 1.30 16.63 10.46 7.05 10.10 0.59 0.76 10.25%
P/EPS -1.66 -27.78 -100.00 -1,488.37 -40.00 -160.00 -5.27 -18.94%
EY -60.41 -3.60 -1.00 -0.07 -2.50 -0.63 -18.98 23.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.33 1.86 2.00 0.14 0.73 1.00 -
Price Multiplier on Announcement Date
30/06/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 28/08/15 27/02/15 28/02/14 28/02/13 29/02/12 24/02/11 25/02/10 -
Price 0.045 0.12 0.14 0.14 0.12 0.075 0.10 -
P/RPS 0.53 19.96 11.26 6.17 10.10 0.55 0.69 -4.68%
P/EPS -0.68 -33.33 -107.69 -1,302.33 -40.00 -150.00 -4.79 -29.88%
EY -147.66 -3.00 -0.93 -0.08 -2.50 -0.67 -20.88 42.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 4.00 2.00 1.75 0.14 0.68 0.91 -

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