[SCBUILD] QoQ Quarter Result on 2018-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 7,661 1,567 3,548 857 7,656 2,034 2,972 87.68% QoQ % 388.90% -55.83% 314.00% -88.81% 276.40% -31.56% - Horiz. % 257.77% 52.73% 119.38% 28.84% 257.60% 68.44% 100.00%
PBT 3,952 -913 -283 -542 3,599 -831 -889 - QoQ % 532.86% -222.61% 47.79% -115.06% 533.09% 6.52% - Horiz. % -444.54% 102.70% 31.83% 60.97% -404.84% 93.48% 100.00%
Tax -841 0 0 0 -715 -24 0 - QoQ % 0.00% 0.00% 0.00% 0.00% -2,879.17% 0.00% - Horiz. % 3,504.17% -0.00% -0.00% -0.00% 2,979.17% 100.00% -
NP 3,111 -913 -283 -542 2,884 -855 -889 - QoQ % 440.74% -222.61% 47.79% -118.79% 437.31% 3.82% - Horiz. % -349.94% 102.70% 31.83% 60.97% -324.41% 96.18% 100.00%
NP to SH 3,111 -913 -283 -542 2,884 -855 -889 - QoQ % 440.74% -222.61% 47.79% -118.79% 437.31% 3.82% - Horiz. % -349.94% 102.70% 31.83% 60.97% -324.41% 96.18% 100.00%
Tax Rate 21.28 % - % - % - % 19.87 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 107.10% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 4,550 2,480 3,831 1,399 4,772 2,889 3,861 11.53% QoQ % 83.47% -35.26% 173.84% -70.68% 65.18% -25.17% - Horiz. % 117.85% 64.23% 99.22% 36.23% 123.59% 74.83% 100.00%
Net Worth 34,440 31,790 32,673 32,673 32,673 29,884 30,907 7.46% QoQ % 8.33% -2.70% 0.00% -0.00% 9.33% -3.31% - Horiz. % 111.43% 102.86% 105.71% 105.71% 105.71% 96.69% 100.00%
Dividend 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 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 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 34,440 31,790 32,673 32,673 32,673 29,884 30,907 7.46% QoQ % 8.33% -2.70% 0.00% -0.00% 9.33% -3.31% - Horiz. % 111.43% 102.86% 105.71% 105.71% 105.71% 96.69% 100.00%
NOSH 883,077 883,077 883,077 883,077 883,078 878,965 883,078 -0.00% QoQ % 0.00% 0.00% 0.00% -0.00% 0.47% -0.47% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 99.53% 100.00%
Ratio Analysis 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 40.61 % -58.26 % -7.98 % -63.24 % 37.67 % -42.04 % -29.91 % - QoQ % 169.70% -630.08% 87.38% -267.88% 189.61% -40.56% - Horiz. % -135.77% 194.78% 26.68% 211.43% -125.94% 140.55% 100.00%
ROE 9.03 % -2.87 % -0.87 % -1.66 % 8.83 % -2.86 % -2.88 % - QoQ % 414.63% -229.89% 47.59% -118.80% 408.74% 0.69% - Horiz. % -313.54% 99.65% 30.21% 57.64% -306.60% 99.31% 100.00%
Per Share 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 0.87 0.18 0.40 0.10 0.87 0.23 0.34 86.76% QoQ % 383.33% -55.00% 300.00% -88.51% 278.26% -32.35% - Horiz. % 255.88% 52.94% 117.65% 29.41% 255.88% 67.65% 100.00%
EPS 0.35 -0.10 -0.03 -0.06 0.33 -0.10 -0.10 - QoQ % 450.00% -233.33% 50.00% -118.18% 430.00% 0.00% - Horiz. % -350.00% 100.00% 30.00% 60.00% -330.00% 100.00% 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 0.0390 0.0360 0.0370 0.0370 0.0370 0.0340 0.0350 7.46% QoQ % 8.33% -2.70% 0.00% 0.00% 8.82% -2.86% - Horiz. % 111.43% 102.86% 105.71% 105.71% 105.71% 97.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,092,286 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 0.19 0.04 0.09 0.02 0.19 0.05 0.07 94.23% QoQ % 375.00% -55.56% 350.00% -89.47% 280.00% -28.57% - Horiz. % 271.43% 57.14% 128.57% 28.57% 271.43% 71.43% 100.00%
EPS 0.08 -0.02 -0.01 -0.01 0.07 -0.02 -0.02 - QoQ % 500.00% -100.00% 0.00% -114.29% 450.00% 0.00% - Horiz. % -400.00% 100.00% 50.00% 50.00% -350.00% 100.00% 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 0.0084 0.0078 0.0080 0.0080 0.0080 0.0073 0.0076 6.88% QoQ % 7.69% -2.50% 0.00% 0.00% 9.59% -3.95% - Horiz. % 110.53% 102.63% 105.26% 105.26% 105.26% 96.05% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.0200 0.0150 0.0250 0.0350 0.0350 0.0400 0.0300 -
P/RPS 2.31 8.45 6.22 36.07 4.04 17.29 8.91 -59.24% QoQ % -72.66% 35.85% -82.76% 792.82% -76.63% 94.05% - Horiz. % 25.93% 94.84% 69.81% 404.83% 45.34% 194.05% 100.00%
P/EPS 5.68 -14.51 -78.01 -57.03 10.72 -41.12 -29.80 - QoQ % 139.15% 81.40% -36.79% -632.00% 126.07% -37.99% - Horiz. % -19.06% 48.69% 261.78% 191.38% -35.97% 137.99% 100.00%
EY 17.61 -6.89 -1.28 -1.75 9.33 -2.43 -3.36 - QoQ % 355.59% -438.28% 26.86% -118.76% 483.95% 27.68% - Horiz. % -524.11% 205.06% 38.10% 52.08% -277.68% 72.32% 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 0.51 0.42 0.68 0.95 0.95 1.18 0.86 -29.35% QoQ % 21.43% -38.24% -28.42% 0.00% -19.49% 37.21% - Horiz. % 59.30% 48.84% 79.07% 110.47% 110.47% 137.21% 100.00%
Price Multiplier on Announcement Date 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 29/03/19 28/12/18 28/09/18 29/06/18 30/03/18 22/12/17 21/09/17 -
Price 0.0300 0.0100 0.0200 0.0250 0.0300 0.0400 0.0300 -
P/RPS 3.46 5.64 4.98 25.76 3.46 17.29 8.91 -46.68% QoQ % -38.65% 13.25% -80.67% 644.51% -79.99% 94.05% - Horiz. % 38.83% 63.30% 55.89% 289.11% 38.83% 194.05% 100.00%
P/EPS 8.52 -9.67 -62.41 -40.73 9.19 -41.12 -29.80 - QoQ % 188.11% 84.51% -53.23% -543.20% 122.35% -37.99% - Horiz. % -28.59% 32.45% 209.43% 136.68% -30.84% 137.99% 100.00%
EY 11.74 -10.34 -1.60 -2.46 10.89 -2.43 -3.36 - QoQ % 213.54% -546.25% 34.96% -122.59% 548.15% 27.68% - Horiz. % -349.40% 307.74% 47.62% 73.21% -324.11% 72.32% 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 0.77 0.28 0.54 0.68 0.81 1.18 0.86 -7.09% QoQ % 175.00% -48.15% -20.59% -16.05% -31.36% 37.21% - Horiz. % 89.53% 32.56% 62.79% 79.07% 94.19% 137.21% 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
SC Estate Builder Berhad - 1st Quarterly Result ended 30 April 2018.pdf 
