[SCBUILD] QoQ Quarter Result on 2020-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 530 3,955 1,189 559 517 455 515 1.92% QoQ % -86.60% 232.63% 112.70% 8.12% 13.63% -11.65% - Horiz. % 102.91% 767.96% 230.87% 108.54% 100.39% 88.35% 100.00%
PBT -283 766 670 -572 -350 -483 -467 -28.28% QoQ % -136.95% 14.33% 217.13% -63.43% 27.54% -3.43% - Horiz. % 60.60% -164.03% -143.47% 122.48% 74.95% 103.43% 100.00%
Tax 0 -313 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% 100.00% - - - - -
NP -283 453 670 -572 -350 -483 -467 -28.28% QoQ % -162.47% -32.39% 217.13% -63.43% 27.54% -3.43% - Horiz. % 60.60% -97.00% -143.47% 122.48% 74.95% 103.43% 100.00%
NP to SH -283 453 670 -572 -350 -483 -467 -28.28% QoQ % -162.47% -32.39% 217.13% -63.43% 27.54% -3.43% - Horiz. % 60.60% -97.00% -143.47% 122.48% 74.95% 103.43% 100.00%
Tax Rate - % 40.86 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Total Cost 813 3,502 519 1,131 867 938 982 -11.78% QoQ % -76.78% 574.76% -54.11% 30.45% -7.57% -4.48% - Horiz. % 82.79% 356.62% 52.85% 115.17% 88.29% 95.52% 100.00%
Net Worth 33,557 34,440 33,557 32,674 33,556 33,556 34,440 -1.71% QoQ % -2.56% 2.63% 2.70% -2.63% 0.00% -2.56% - Horiz. % 97.44% 100.00% 97.44% 94.87% 97.44% 97.44% 100.00%
Dividend 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 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 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 33,557 34,440 33,557 32,674 33,556 33,556 34,440 -1.71% QoQ % -2.56% 2.63% 2.70% -2.63% 0.00% -2.56% - Horiz. % 97.44% 100.00% 97.44% 94.87% 97.44% 97.44% 100.00%
NOSH 883,090 883,090 883,090 883,090 883,077 883,077 883,077 0.00% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin -53.40 % 11.45 % 56.35 % -102.33 % -67.70 % -106.15 % -90.68 % -29.63% QoQ % -566.38% -79.68% 155.07% -51.15% 36.22% -17.06% - Horiz. % 58.89% -12.63% -62.14% 112.85% 74.66% 117.06% 100.00%
ROE -0.84 % 1.32 % 2.00 % -1.75 % -1.04 % -1.44 % -1.36 % -27.37% QoQ % -163.64% -34.00% 214.29% -68.27% 27.78% -5.88% - Horiz. % 61.76% -97.06% -147.06% 128.68% 76.47% 105.88% 100.00%
Per Share 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 0.06 0.45 0.13 0.06 0.06 0.05 0.06 - QoQ % -86.67% 246.15% 116.67% 0.00% 20.00% -16.67% - Horiz. % 100.00% 750.00% 216.67% 100.00% 100.00% 83.33% 100.00%
EPS -0.03 0.05 0.08 -0.06 -0.04 -0.05 -0.05 -28.75% QoQ % -160.00% -37.50% 233.33% -50.00% 20.00% 0.00% - Horiz. % 60.00% -100.00% -160.00% 120.00% 80.00% 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 0.0380 0.0390 0.0380 0.0370 0.0380 0.0380 0.0390 -1.71% QoQ % -2.56% 2.63% 2.70% -2.63% 0.00% -2.56% - Horiz. % 97.44% 100.00% 97.44% 94.87% 97.44% 97.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,092,286 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 0.01 0.10 0.03 0.01 0.01 0.01 0.01 - QoQ % -90.00% 233.33% 200.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 1,000.00% 300.00% 100.00% 100.00% 100.00% 100.00%
EPS -0.01 0.01 0.02 -0.01 -0.01 -0.01 -0.01 - QoQ % -200.00% -50.00% 300.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% -100.00% -200.00% 100.00% 100.00% 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 0.0082 0.0084 0.0082 0.0080 0.0082 0.0082 0.0084 -1.59% QoQ % -2.38% 2.44% 2.50% -2.44% 0.00% -2.38% - Horiz. % 97.62% 100.00% 97.62% 95.24% 97.62% 97.62% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.0450 0.0400 0.0200 0.0250 0.0300 0.0450 0.0350 -
P/RPS 74.98 8.93 14.85 39.49 51.24 87.34 60.01 15.93% QoQ % 739.64% -39.87% -62.40% -22.93% -41.33% 45.54% - Horiz. % 124.95% 14.88% 24.75% 65.81% 85.39% 145.54% 100.00%
P/EPS -140.42 77.98 26.36 -38.60 -75.69 -82.27 -66.18 64.74% QoQ % -280.07% 195.83% 168.29% 49.00% 8.00% -24.31% - Horiz. % 212.18% -117.83% -39.83% 58.33% 114.37% 124.31% 100.00%
EY -0.71 1.28 3.79 -2.59 -1.32 -1.22 -1.51 -39.39% QoQ % -155.47% -66.23% 246.33% -96.21% -8.20% 19.21% - Horiz. % 47.02% -84.77% -250.99% 171.52% 87.42% 80.79% 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 1.18 1.03 0.53 0.68 0.79 1.18 0.90 19.69% QoQ % 14.56% 94.34% -22.06% -13.92% -33.05% 31.11% - Horiz. % 131.11% 114.44% 58.89% 75.56% 87.78% 131.11% 100.00%
Price Multiplier on Announcement Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 31/12/20 30/09/20 30/06/20 29/04/20 - 20/09/19 21/06/19 -
Price 0.0600 0.0400 0.0300 0.0200 0.0300 0.0350 0.0300 -
P/RPS 99.97 8.93 22.28 31.60 51.24 67.93 51.44 55.42% QoQ % 1,019.48% -59.92% -29.49% -38.33% -24.57% 32.06% - Horiz. % 194.34% 17.36% 43.31% 61.43% 99.61% 132.06% 100.00%
P/EPS -187.23 77.98 39.54 -30.88 -75.69 -63.99 -56.73 120.87% QoQ % -340.10% 97.22% 228.04% 59.20% -18.28% -12.80% - Horiz. % 330.04% -137.46% -69.70% 54.43% 133.42% 112.80% 100.00%
EY -0.53 1.28 2.53 -3.24 -1.32 -1.56 -1.76 -54.91% QoQ % -141.41% -49.41% 178.09% -145.45% 15.38% 11.36% - Horiz. % 30.11% -72.73% -143.75% 184.09% 75.00% 88.64% 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 1.58 1.03 0.79 0.54 0.79 0.92 0.77 61.13% QoQ % 53.40% 30.38% 46.30% -31.65% -14.13% 19.48% - Horiz. % 205.19% 133.77% 102.60% 70.13% 102.60% 119.48% 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
SCBUILD - 4th Quarter Ended 31.01.20 result.pdf 
