[SCBUILD] QoQ Quarter Result on 2017-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 2,034 2,972 8,866 10,970 15,450 16,647 2,106 -2.29% QoQ % -31.56% -66.48% -19.18% -29.00% -7.19% 690.46% - Horiz. % 96.58% 141.12% 420.99% 520.89% 733.62% 790.46% 100.00%
PBT -831 -889 17 -941 400 394 -260 116.52% QoQ % 6.52% -5,329.41% 101.81% -335.25% 1.52% 251.54% - Horiz. % 319.62% 341.92% -6.54% 361.92% -153.85% -151.54% 100.00%
Tax -24 0 -75 -257 -265 -74 0 - QoQ % 0.00% 0.00% 70.82% 3.02% -258.11% 0.00% - Horiz. % 32.43% -0.00% 101.35% 347.30% 358.11% 100.00% -
NP -855 -889 -58 -1,198 135 320 -260 120.66% QoQ % 3.82% -1,432.76% 95.16% -987.41% -57.81% 223.08% - Horiz. % 328.85% 341.92% 22.31% 460.77% -51.92% -123.08% 100.00%
NP to SH -855 -889 -58 -1,198 135 320 -260 120.66% QoQ % 3.82% -1,432.76% 95.16% -987.41% -57.81% 223.08% - Horiz. % 328.85% 341.92% 22.31% 460.77% -51.92% -123.08% 100.00%
Tax Rate - % - % 441.18 % - % 66.25 % 18.78 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 252.77% 0.00% - Horiz. % 0.00% 0.00% 2,349.20% 0.00% 352.77% 100.00% -
Total Cost 2,889 3,861 8,924 12,168 15,315 16,327 2,366 14.20% QoQ % -25.17% -56.73% -26.66% -20.55% -6.20% 590.07% - Horiz. % 122.10% 163.19% 377.18% 514.29% 647.29% 690.07% 100.00%
Net Worth 29,884 30,907 32,521 32,521 33,400 33,600 31,199 -2.82% QoQ % -3.31% -4.96% 0.00% -2.63% -0.59% 7.69% - Horiz. % 95.78% 99.06% 104.24% 104.24% 107.05% 107.69% 100.00%
Dividend 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 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 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 29,884 30,907 32,521 32,521 33,400 33,600 31,199 -2.82% QoQ % -3.31% -4.96% 0.00% -2.63% -0.59% 7.69% - Horiz. % 95.78% 99.06% 104.24% 104.24% 107.05% 107.69% 100.00%
NOSH 878,965 883,078 878,965 878,965 878,965 800,000 866,666 0.94% QoQ % -0.47% 0.47% 0.00% 0.00% 9.87% -7.69% - Horiz. % 101.42% 101.89% 101.42% 101.42% 101.42% 92.31% 100.00%
Ratio Analysis 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin -42.04 % -29.91 % -0.65 % -10.92 % 0.87 % 1.92 % -12.35 % 125.78% QoQ % -40.56% -4,501.54% 94.05% -1,355.17% -54.69% 115.55% - Horiz. % 340.40% 242.19% 5.26% 88.42% -7.04% -15.55% 100.00%
ROE -2.86 % -2.88 % -0.18 % -3.68 % 0.40 % 0.95 % -0.83 % 127.62% QoQ % 0.69% -1,500.00% 95.11% -1,020.00% -57.89% 214.46% - Horiz. % 344.58% 346.99% 21.69% 443.37% -48.19% -114.46% 100.00%
Per Share 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 0.23 0.34 1.01 1.25 1.76 2.08 0.24 -2.79% QoQ % -32.35% -66.34% -19.20% -28.98% -15.38% 766.67% - Horiz. % 95.83% 141.67% 420.83% 520.83% 733.33% 866.67% 100.00%
EPS -0.10 -0.10 -0.01 -0.14 0.01 0.04 -0.03 122.66% QoQ % 0.00% -900.00% 92.86% -1,500.00% -75.00% 233.33% - Horiz. % 333.33% 333.33% 33.33% 466.67% -33.33% -133.33% 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 0.0340 0.0350 0.0370 0.0370 0.0380 0.0420 0.0360 -3.73% QoQ % -2.86% -5.41% 0.00% -2.63% -9.52% 16.67% - Horiz. % 94.44% 97.22% 102.78% 102.78% 105.56% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,092,286 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 0.05 0.07 0.22 0.27 0.38 0.41 0.05 - QoQ % -28.57% -68.18% -18.52% -28.95% -7.32% 720.00% - Horiz. % 100.00% 140.00% 440.00% 540.00% 760.00% 820.00% 100.00%
EPS -0.02 -0.02 0.00 -0.03 0.00 0.01 -0.01 58.54% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 200.00% - Horiz. % 200.00% 200.00% -0.00% 300.00% -0.00% -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 0.0073 0.0076 0.0079 0.0079 0.0082 0.0082 0.0076 -2.64% QoQ % -3.95% -3.80% 0.00% -3.66% 0.00% 7.89% - Horiz. % 96.05% 100.00% 103.95% 103.95% 107.89% 107.89% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.0400 0.0300 0.0400 0.0350 0.0350 0.0450 0.0400 -
P/RPS 17.29 8.91 3.97 2.80 1.99 2.16 16.46 3.32% QoQ % 94.05% 124.43% 41.79% 40.70% -7.87% -86.88% - Horiz. % 105.04% 54.13% 24.12% 17.01% 12.09% 13.12% 100.00%
P/EPS -41.12 -29.80 -606.18 -25.68 227.88 112.50 -133.33 -54.25% QoQ % -37.99% 95.08% -2,260.51% -111.27% 102.56% 184.38% - Horiz. % 30.84% 22.35% 454.65% 19.26% -170.91% -84.38% 100.00%
EY -2.43 -3.36 -0.16 -3.89 0.44 0.89 -0.75 118.49% QoQ % 27.68% -2,000.00% 95.89% -984.09% -50.56% 218.67% - Horiz. % 324.00% 448.00% 21.33% 518.67% -58.67% -118.67% 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 1.18 0.86 1.08 0.95 0.92 1.07 1.11 4.15% QoQ % 37.21% -20.37% 13.68% 3.26% -14.02% -3.60% - Horiz. % 106.31% 77.48% 97.30% 85.59% 82.88% 96.40% 100.00%
Price Multiplier on Announcement Date 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 22/12/17 21/09/17 16/06/17 31/03/17 22/12/16 23/09/16 30/06/16 -
Price 0.0400 0.0300 0.0400 0.0400 0.0400 0.0450 0.0450 -
P/RPS 17.29 8.91 3.97 3.20 2.28 2.16 18.52 -4.47% QoQ % 94.05% 124.43% 24.06% 40.35% 5.56% -88.34% - Horiz. % 93.36% 48.11% 21.44% 17.28% 12.31% 11.66% 100.00%
P/EPS -41.12 -29.80 -606.18 -29.35 260.43 112.50 -150.00 -57.70% QoQ % -37.99% 95.08% -1,965.35% -111.27% 131.49% 175.00% - Horiz. % 27.41% 19.87% 404.12% 19.57% -173.62% -75.00% 100.00%
EY -2.43 -3.36 -0.16 -3.41 0.38 0.89 -0.67 135.51% QoQ % 27.68% -2,000.00% 95.31% -997.37% -57.30% 232.84% - Horiz. % 362.69% 501.49% 23.88% 508.96% -56.72% -132.84% 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 1.18 0.86 1.08 1.08 1.05 1.07 1.25 -3.76% QoQ % 37.21% -20.37% 0.00% 2.86% -1.87% -14.40% - Horiz. % 94.40% 68.80% 86.40% 86.40% 84.00% 85.60% 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 - 4th Quarterly Result ended 31 January 2017.pdf 
