[SCBUILD] YoY TTM Result on 31-Jan-2007 [#4]

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
TTM Result
Revenue	8,503	17,409	8,557	18,567	11,464	-7.19%
YoY %	-51.16%	103.45%	-53.91%	61.96%	-	-
Horiz. %	74.17%	151.86%	74.64%	161.96%	100.00%	-
PBT	-1,545	-7,282	-7,077	1,574	4,318	-
YoY %	78.78%	-2.90%	-549.62%	-63.55%	-	-
Horiz. %	-35.78%	-168.64%	-163.90%	36.45%	100.00%	-
Tax	13	-244	424	-232	-469	-
YoY %	105.33%	-157.55%	282.76%	50.53%	-	-
Horiz. %	-2.77%	52.03%	-90.41%	49.47%	100.00%	-
NP	-1,532	-7,526	-6,653	1,342	3,849	-
YoY %	79.64%	-13.12%	-595.75%	-65.13%	-	-
Horiz. %	-39.80%	-195.53%	-172.85%	34.87%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-1,532	-7,526	-6,641	1,342	3,849	-
YoY %	79.64%	-13.33%	-594.86%	-65.13%	-	-
Horiz. %	-39.80%	-195.53%	-172.54%	34.87%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	14.74%	10.86%	-
YoY %	-	-	-	35.73%	-	-
Horiz. %	-	-	-	135.73%	100.00%	-
Total Cost	10,035	24,935	15,210	17,225	7,615	7.13%
YoY %	-59.76%	63.94%	-11.70%	126.20%	-	-
Horiz. %	131.78%	327.45%	199.74%	226.20%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	6,574	10,611	14,278	20,970	893	64.66%
YoY %	-38.05%	-25.68%	-31.91%	2,248.26%	-	-
Horiz. %	736.17%	1,188.24%	1,598.88%	2,348.26%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Equity
Net Worth	6,574	10,611	14,278	20,970	893	64.66%
YoY %	-38.05%	-25.68%	-31.91%	2,248.26%	-	-
Horiz. %	736.17%	1,188.24%	1,598.88%	2,348.26%	100.00%	-
NOSH	139,882	139,811	140,677	140,555	6,394	116.15%
YoY %	0.05%	-0.62%	0.09%	2,098.23%	-	-
Horiz. %	2,187.71%	2,186.60%	2,200.14%	2,198.23%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Ratio Analysis
NP Margin	-18.02%	-43.23%	-77.75%	7.23%	33.57%	-
YoY %	58.32%	44.40%	-1,175.38%	-78.46%	-	-
Horiz. %	-53.68%	-128.78%	-231.61%	21.54%	100.00%	-
ROE	-23.30%	-70.92%	-46.51%	6.40%	430.89%	-
YoY %	67.15%	-52.48%	-826.72%	-98.51%	-	-
Horiz. %	-5.41%	-16.46%	-10.79%	1.49%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Per Share
RPS	6.08	12.45	6.08	13.21	179.29	-57.06%
YoY %	-51.16%	104.77%	-53.97%	-92.63%	-	-
Horiz. %	3.39%	6.94%	3.39%	7.37%	100.00%	-
EPS	-1.10	-5.38	-4.72	0.95	60.20	-
YoY %	79.55%	-13.98%	-596.84%	-98.42%	-	-
Horiz. %	-1.83%	-8.94%	-7.84%	1.58%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.047	0.0759	0.1015	0.1492	0.1397	-23.82%
YoY %	-38.08%	-25.22%	-31.97%	6.80%	-	-
Horiz. %	33.64%	54.33%	72.66%	106.80%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 140,555
RPS	0.21	0.43	0.21	0.45	0.28	-6.93%
YoY %	-51.16%	104.76%	-53.33%	60.71%	-	-
Horiz. %	75.00%	153.57%	75.00%	160.71%	100.00%	-
EPS	-0.04	-0.18	-0.16	0.03	0.09	-
YoY %	77.78%	-12.50%	-633.33%	-66.67%	-	-
Horiz. %	-44.44%	-200.00%	-177.78%	33.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0016	0.0026	0.0035	0.0051	0.0002	68.11%
YoY %	-38.46%	-25.71%	-31.37%	2,450.00%	-	-
Horiz. %	800.00%	1,300.00%	1,750.00%	2,550.00%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/01/09	31/01/08	31/01/07	31/01/06	-
Price	0.05	0.06	0.06	0.25	1.03	-
P/RPS	0.82	0.48	0.99	1.89	0.57	9.51%
YoY %	70.83%	-51.52%	-47.62%	231.58%	-	-
Horiz. %	143.86%	84.21%	173.68%	331.58%	100.00%	-
P/EPS	-4.57	-1.11	-1.27	26.18	1.71	-
YoY %	-311.71%	12.60%	-104.85%	1,430.99%	-	-
Horiz. %	-267.25%	-64.91%	-74.27%	1,530.99%	100.00%	-
EY	-21.90	-89.72	-78.68	3.82	58.44	-
YoY %	75.59%	-14.03%	-2,159.69%	-93.46%	-	-
Horiz. %	-37.47%	-153.52%	-134.63%	6.54%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.06	0.79	0.59	1.68	7.37	-38.39%
YoY %	34.18%	33.90%	-64.88%	-77.20%	-	-
Horiz. %	14.38%	10.72%	8.01%	22.80%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	01/04/10	30/03/09	28/03/08	06/04/07	-	-
Price	0.05	0.03	0.06	0.23	0.00	-
P/RPS	0.82	0.24	0.99	1.74	0.00	-
YoY %	241.67%	-75.76%	-43.10%	0.00%	-	-
Horiz. %	47.13%	13.79%	56.90%	100.00%	-	-
P/EPS	-4.57	-0.56	-1.27	24.09	0.00	-
YoY %	-716.07%	55.91%	-105.27%	0.00%	-	-
Horiz. %	-18.97%	-2.32%	-5.27%	100.00%	-	-
EY	-21.90	-179.43	-78.68	4.15	0.00	-
YoY %	87.79%	-128.05%	-1,995.90%	0.00%	-	-
Horiz. %	-527.71%	-4,323.61%	-1,895.90%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.06	0.40	0.59	1.54	0.00	-
YoY %	165.00%	-32.20%	-61.69%	0.00%	-	-
Horiz. %	68.83%	25.97%	38.31%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos