[SCBUILD] YoY 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- 136.75%
YoY- 180.69%
Quarter Report
Latest QR
Upcoming QR
SCBUILD's Result
SCBUILD's Financial Summary
View:
Show?
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 11,794 6,087 1,180 3,933 1,995 2,461 1,266 45.00%
PBT 2,962 -339 -380 560 -694 47 -2,487 -
Tax -931 0 0 0 0 0 0 -
NP 2,031 -339 -380 560 -694 47 -2,487 -
-
NP to SH -201 -339 -380 560 -694 47 -2,487 -34.22%
-
Tax Rate 31.43% - - 0.00% - 0.00% - -
Total Cost 9,763 6,426 1,560 3,373 2,689 2,414 3,753 17.25%
-
Net Worth 13,399 21,017 3,940 4,555 5,163 14,381 15,005 -1.86%
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 13,399 21,017 3,940 4,555 5,163 14,381 15,005 -1.86%
NOSH 335,000 338,999 140,740 139,749 138,800 156,666 139,719 15.67%
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 17.22% -5.57% -32.20% 14.24% -34.79% 1.91% -196.45% -
ROE -1.50% -1.61% -9.64% 12.29% -13.44% 0.33% -16.57% -
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 3.52 1.80 0.84 2.81 1.44 1.57 0.91 25.26%
EPS -0.06 -0.10 -0.27 0.40 -0.50 0.03 -1.78 -43.13%
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 0.29 0.15 0.03 0.10 0.05 0.06 0.03 45.90%
EPS 0.00 -0.01 -0.01 0.01 -0.02 0.00 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0033 0.0051 0.001 0.0011 0.0013 0.0035 0.0037 -1.88%
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 2.84 5.01 16.70 1.78 3.48 3.82 11.04 -20.23%
P/EPS -166.67 -90.00 -51.85 12.48 -10.00 200.00 -5.62 75.84%
EY -0.60 -1.11 -1.93 8.01 -10.00 0.50 -17.80 -43.13%
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 2.70 4.46 19.08 1.42 3.48 3.18 8.83 -17.90%
P/EPS -158.33 -80.00 -59.26 9.98 -10.00 166.67 -4.49 80.98%
EY -0.63 -1.25 -1.69 10.02 -10.00 0.60 -22.25 -44.76%
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