[SCN] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 51.91%
YoY- 63.72%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 27,251 23,914 26,621 28,917 15,117 20,956 18,794 6.38%
PBT -107 -6,008 124 -3,839 -11,499 -14,366 6,571 -
Tax -29 0 -222 -336 -10 -164 23 -
NP -136 -6,008 -98 -4,175 -11,509 -14,530 6,594 -
-
NP to SH -136 -6,008 -98 -4,175 -11,509 -14,530 6,594 -
-
Tax Rate - - 179.03% - - - -0.35% -
Total Cost 27,387 29,922 26,719 33,092 26,626 35,486 12,200 14.41%
-
Net Worth 140,999 1,682,763 22,179 23,361 25,970 43,981 43,122 21.80%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 140,999 1,682,763 22,179 23,361 25,970 43,981 43,122 21.80%
NOSH 1,762,500 1,979,722 201,632 199,499 199,774 199,913 154,007 50.06%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.50% -25.12% -0.37% -14.44% -76.13% -69.34% 35.09% -
ROE -0.10% -0.36% -0.44% -17.87% -44.32% -33.04% 15.29% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.55 1.21 13.20 14.49 7.57 10.48 12.20 -29.07%
EPS -0.01 -0.30 -0.05 -2.09 -5.76 -7.27 4.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.85 0.11 0.1171 0.13 0.22 0.28 -18.82%
Adjusted Per Share Value based on latest NOSH - 199,499
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.63 11.96 13.31 14.46 7.56 10.48 9.40 6.38%
EPS -0.07 -3.00 -0.05 -2.09 -5.75 -7.27 3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.705 8.4138 0.1109 0.1168 0.1299 0.2199 0.2156 21.80%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.16 0.12 0.08 0.11 0.10 0.30 1.75 -
P/RPS 10.35 9.93 0.61 0.76 1.32 2.86 14.34 -5.28%
P/EPS -2,073.53 -39.54 -164.60 -5.26 -1.74 -4.13 40.87 -
EY -0.05 -2.53 -0.61 -19.02 -57.61 -24.23 2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.14 0.73 0.94 0.77 1.36 6.25 -17.28%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 24/02/11 25/02/10 23/03/09 29/02/08 - -
Price 0.14 0.12 0.075 0.10 0.09 0.17 0.00 -
P/RPS 9.05 9.93 0.57 0.69 1.19 1.62 0.00 -
P/EPS -1,814.34 -39.54 -154.31 -4.78 -1.56 -2.34 0.00 -
EY -0.06 -2.53 -0.65 -20.93 -64.01 -42.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 0.14 0.68 0.85 0.69 0.77 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