[SCBUILD] YoY Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[SCBUILD] SC ESTATE BUILDER BERHAD
Announcement Date
29-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 47.75%
YoY- 25.54%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 32,714 10,604 10,173 10,084 5,929 13,194 7,813 26.92%
PBT 5,489 -3,578 -393 -2,730 -3,628 -1,857 -7,756 -
Tax -1,468 0 0 29 0 0 -8 138.19%
NP 4,021 -3,578 -393 -2,701 -3,628 -1,857 -7,764 -
-
NP to SH -1,226 -3,578 -393 -2,701 -3,628 -1,857 -7,746 -26.43%
-
Tax Rate 26.74% - - - - - - -
Total Cost 28,693 14,182 10,566 12,785 9,557 15,051 15,577 10.70%
-
Net Worth 14,719 21,611 3,933 4,555 5,217 12,916 15,035 -0.35%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 14,719 21,611 3,933 4,555 5,217 12,916 15,035 -0.35%
NOSH 367,999 348,571 140,476 139,724 140,257 140,707 139,999 17.45%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 12.29% -33.75% -3.87% -26.79% -61.19% -14.08% -99.37% -
ROE -8.33% -16.56% -10.00% -59.30% -69.53% -14.38% -51.52% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 8.89 3.04 7.24 7.22 4.23 9.38 5.58 8.06%
EPS -0.33 -1.03 -0.28 -1.93 -2.59 -1.32 -5.53 -37.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.062 0.028 0.0326 0.0372 0.0918 0.1074 -15.16%
Adjusted Per Share Value based on latest NOSH - 139,749
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 0.80 0.26 0.25 0.25 0.14 0.32 0.19 27.04%
EPS -0.03 -0.09 -0.01 -0.07 -0.09 -0.05 -0.19 -26.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0036 0.0053 0.001 0.0011 0.0013 0.0032 0.0037 -0.45%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.10 0.09 0.14 0.05 0.05 0.06 0.10 -
P/RPS 1.12 2.96 1.93 0.69 1.18 0.64 1.79 -7.51%
P/EPS -30.00 -8.77 -50.00 -2.59 -1.93 -4.55 -1.81 59.60%
EY -3.33 -11.41 -2.00 -38.67 -51.73 -22.00 -55.33 -37.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.45 5.00 1.53 1.34 0.65 0.93 17.89%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 23/12/13 21/12/12 20/12/11 29/12/10 23/12/09 26/12/08 27/12/07 -
Price 0.095 0.08 0.16 0.04 0.05 0.05 0.08 -
P/RPS 1.07 2.63 2.21 0.55 1.18 0.53 1.43 -4.71%
P/EPS -28.50 -7.79 -57.14 -2.07 -1.93 -3.79 -1.45 64.20%
EY -3.51 -12.83 -1.75 -48.33 -51.73 -26.40 -69.17 -39.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 1.29 5.71 1.23 1.34 0.54 0.74 21.47%

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