[SCBUILD] QoQ Quarter Result on 2013-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 9,149 11,794 9,333 3,409 4,149 6,087 1,207 284.45% QoQ % -22.43% 26.37% 173.78% -17.84% -31.84% 404.31% - Horiz. % 758.00% 977.13% 773.24% 282.44% 343.74% 504.31% 100.00%
PBT -6,255 2,962 1,765 -611 -5,419 -339 -1,375 173.79% QoQ % -311.17% 67.82% 388.87% 88.72% -1,498.53% 75.35% - Horiz. % 454.91% -215.42% -128.36% 44.44% 394.11% 24.65% 100.00%
Tax -44 -931 -170 0 2 0 0 - QoQ % 95.27% -447.65% 0.00% 0.00% 0.00% 0.00% - Horiz. % -2,200.00% -46,550.00% -8,500.00% 0.00% 100.00% - -
NP -6,299 2,031 1,595 -611 -5,417 -339 -1,375 175.07% QoQ % -410.14% 27.34% 361.05% 88.72% -1,497.94% 75.35% - Horiz. % 458.11% -147.71% -116.00% 44.44% 393.96% 24.65% 100.00%
NP to SH -4,774 -201 -108 -611 -5,417 -339 -1,375 128.77% QoQ % -2,275.12% -86.11% 82.32% 88.72% -1,497.94% 75.35% - Horiz. % 347.20% 14.62% 7.85% 44.44% 393.96% 24.65% 100.00%
Tax Rate - % 31.43 % 9.63 % - % - % - % - % - QoQ % 0.00% 226.38% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 326.38% 100.00% - - - -
Total Cost 15,448 9,763 7,738 4,020 9,566 6,426 2,582 228.50% QoQ % 58.23% 26.17% 92.49% -57.98% 48.86% 148.88% - Horiz. % 598.30% 378.12% 299.69% 155.69% 370.49% 248.88% 100.00%
Net Worth 16,047 13,399 14,399 14,376 16,735 21,017 22,282 -19.61% QoQ % 19.75% -6.94% 0.16% -14.09% -20.38% -5.67% - Horiz. % 72.02% 60.14% 64.63% 64.52% 75.11% 94.33% 100.00%
Dividend 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 16,047 13,399 14,399 14,376 16,735 21,017 22,282 -19.61% QoQ % 19.75% -6.94% 0.16% -14.09% -20.38% -5.67% - Horiz. % 72.02% 60.14% 64.63% 64.52% 75.11% 94.33% 100.00%
NOSH 401,176 335,000 360,000 359,411 350,839 338,999 352,564 8.97% QoQ % 19.75% -6.94% 0.16% 2.44% 3.49% -3.85% - Horiz. % 113.79% 95.02% 102.11% 101.94% 99.51% 96.15% 100.00%
Ratio Analysis 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin -68.85 % 17.22 % 17.09 % -17.92 % -130.56 % -5.57 % -113.92 % -28.45% QoQ % -499.83% 0.76% 195.37% 86.27% -2,243.99% 95.11% - Horiz. % 60.44% -15.12% -15.00% 15.73% 114.61% 4.89% 100.00%
ROE -29.75 % -1.50 % -0.75 % -4.25 % -32.37 % -1.61 % -6.17 % 184.59% QoQ % -1,883.33% -100.00% 82.35% 86.87% -1,910.56% 73.91% - Horiz. % 482.17% 24.31% 12.16% 68.88% 524.64% 26.09% 100.00%
Per Share 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 2.28 3.52 2.59 0.95 1.18 1.80 0.34 254.38% QoQ % -35.23% 35.91% 172.63% -19.49% -34.44% 429.41% - Horiz. % 670.59% 1,035.29% 761.76% 279.41% 347.06% 529.41% 100.00%
EPS -1.19 -0.06 -0.03 -0.17 -1.55 -0.10 -0.39 109.95% QoQ % -1,883.33% -100.00% 82.35% 89.03% -1,450.00% 74.36% - Horiz. % 305.13% 15.38% 7.69% 43.59% 397.44% 25.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0400 0.0400 0.0400 0.0400 0.0477 0.0620 0.0632 -26.22% QoQ % 0.00% 0.00% 0.00% -16.14% -23.06% -1.90% - Horiz. % 63.29% 63.29% 63.29% 63.29% 75.47% 98.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,222,272 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 0.28 0.37 0.29 0.11 0.13 0.19 0.04 264.64% QoQ % -24.32% 27.59% 163.64% -15.38% -31.58% 375.00% - Horiz. % 700.00% 925.00% 725.00% 275.00% 325.00% 475.00% 100.00%
EPS -0.15 -0.01 0.00 -0.02 -0.17 -0.01 -0.04 140.79% QoQ % -1,400.00% 0.00% 0.00% 88.24% -1,600.00% 75.00% - Horiz. % 375.00% 25.00% -0.00% 50.00% 425.00% 25.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0050 0.0042 0.0045 0.0045 0.0052 0.0065 0.0069 -19.28% QoQ % 19.05% -6.67% 0.00% -13.46% -20.00% -5.80% - Horiz. % 72.46% 60.87% 65.22% 65.22% 75.36% 94.20% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.0900 0.1000 0.1250 0.0600 0.0800 0.0900 0.0800 -
P/RPS 3.95 2.84 4.82 6.33 6.76 5.01 23.37 -69.33% QoQ % 39.08% -41.08% -23.85% -6.36% 34.93% -78.56% - Horiz. % 16.90% 12.15% 20.62% 27.09% 28.93% 21.44% 100.00%
P/EPS -7.56 -166.67 -416.67 -35.29 -5.18 -90.00 -20.51 -48.50% QoQ % 95.46% 60.00% -1,080.70% -581.27% 94.24% -338.81% - Horiz. % 36.86% 812.63% 2,031.55% 172.06% 25.26% 438.81% 100.00%
EY -13.22 -0.60 -0.24 -2.83 -19.30 -1.11 -4.87 94.24% QoQ % -2,103.33% -150.00% 91.52% 85.34% -1,638.74% 77.21% - Horiz. % 271.46% 12.32% 4.93% 58.11% 396.30% 22.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.25 2.50 3.13 1.50 1.68 1.45 1.27 46.26% QoQ % -10.00% -20.13% 108.67% -10.71% 15.86% 14.17% - Horiz. % 177.17% 196.85% 246.46% 118.11% 132.28% 114.17% 100.00%
Price Multiplier on Announcement Date 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/03/14 23/12/13 27/09/13 21/06/13 28/03/13 21/12/12 25/09/12 -
Price 0.0850 0.0950 0.1100 0.0750 0.0650 0.0800 0.0900 -
P/RPS 3.73 2.70 4.24 7.91 5.50 4.46 26.29 -72.70% QoQ % 38.15% -36.32% -46.40% 43.82% 23.32% -83.04% - Horiz. % 14.19% 10.27% 16.13% 30.09% 20.92% 16.96% 100.00%
P/EPS -7.14 -158.33 -366.67 -44.12 -4.21 -80.00 -23.08 -54.16% QoQ % 95.49% 56.82% -731.07% -947.98% 94.74% -246.62% - Horiz. % 30.94% 686.01% 1,588.69% 191.16% 18.24% 346.62% 100.00%
EY -14.00 -0.63 -0.27 -2.27 -23.75 -1.25 -4.33 118.19% QoQ % -2,122.22% -133.33% 88.11% 90.44% -1,800.00% 71.13% - Horiz. % 323.33% 14.55% 6.24% 52.42% 548.50% 28.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.13 2.38 2.75 1.88 1.36 1.29 1.42 30.94% QoQ % -10.50% -13.45% 46.28% 38.24% 5.43% -9.15% - Horiz. % 150.00% 167.61% 193.66% 132.39% 95.77% 90.85% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment