[SCN] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 8.04%
YoY- 56.74%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 26,763 27,306 25,625 21,998 12,739 29,101 9,179 19.50%
PBT -6,541 2,330 -3,380 -8,671 -19,904 5,100 2,635 -
Tax -7 -222 -336 -10 -164 22 1 -
NP -6,548 2,108 -3,716 -8,681 -20,068 5,122 2,636 -
-
NP to SH -6,548 2,108 -3,716 -8,681 -20,068 5,122 2,636 -
-
Tax Rate - 9.53% - - - -0.43% -0.04% -
Total Cost 33,311 25,198 29,341 30,679 32,807 23,979 6,543 31.12%
-
Net Worth 160,959 22,052 19,800 24,330 39,917 53,924 27,192 34.46%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 4,995 - -
Div Payout % - - - - - 97.52% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 160,959 22,052 19,800 24,330 39,917 53,924 27,192 34.46%
NOSH 2,011,999 200,476 198,000 199,428 199,589 199,722 138,736 56.09%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -24.47% 7.72% -14.50% -39.46% -157.53% 17.60% 28.72% -
ROE -4.07% 9.56% -18.77% -35.68% -50.27% 9.50% 9.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.33 13.62 12.94 11.03 6.38 14.57 6.62 -23.45%
EPS -0.33 1.05 -1.88 -4.35 -10.05 2.56 1.90 -
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.08 0.11 0.10 0.122 0.20 0.27 0.196 -13.86%
Adjusted Per Share Value based on latest NOSH - 199,428
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.38 13.65 12.81 11.00 6.37 14.55 4.59 19.50%
EPS -3.27 1.05 -1.86 -4.34 -10.03 2.56 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.8048 0.1103 0.099 0.1217 0.1996 0.2696 0.136 34.45%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 - -
Price 0.15 0.09 0.09 0.09 0.13 0.56 0.00 -
P/RPS 11.28 0.66 0.70 0.82 2.04 3.84 0.00 -
P/EPS -46.09 8.56 -4.80 -2.07 -1.29 21.84 0.00 -
EY -2.17 11.68 -20.85 -48.37 -77.34 4.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 4.47 0.00 -
P/NAPS 1.88 0.82 0.90 0.74 0.65 2.07 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 17/11/11 29/11/10 30/11/09 27/11/08 22/11/07 - -
Price 0.14 0.14 0.08 0.11 0.19 0.39 0.00 -
P/RPS 10.52 1.03 0.62 1.00 2.98 2.68 0.00 -
P/EPS -43.02 13.31 -4.26 -2.53 -1.89 15.21 0.00 -
EY -2.32 7.51 -23.46 -39.57 -52.92 6.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 6.41 0.00 -
P/NAPS 1.75 1.27 0.80 0.90 0.95 1.44 0.00 -

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
Post a Comment