[SCBUILD] QoQ Quarter Result on 2015-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 2,106 3,516 5,720 4,497 4,053 3,557 3,768 -32.17% QoQ % -40.10% -38.53% 27.20% 10.95% 13.94% -5.60% - Horiz. % 55.89% 93.31% 151.80% 119.35% 107.56% 94.40% 100.00%
PBT -260 -2,092 -474 -269 -50 -6,536 -935 -57.43% QoQ % 87.57% -341.35% -76.21% -438.00% 99.24% -599.04% - Horiz. % 27.81% 223.74% 50.70% 28.77% 5.35% 699.04% 100.00%
Tax 0 50 0 0 0 130 40 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 225.00% - Horiz. % 0.00% 125.00% 0.00% 0.00% 0.00% 325.00% 100.00%
NP -260 -2,042 -474 -269 -50 -6,406 -895 -56.17% QoQ % 87.27% -330.80% -76.21% -438.00% 99.22% -615.75% - Horiz. % 29.05% 228.16% 52.96% 30.06% 5.59% 715.75% 100.00%
NP to SH -260 -2,583 -1,348 -42 -1 -5,262 -836 -54.13% QoQ % 89.93% -91.62% -3,109.52% -4,100.00% 99.98% -529.43% - Horiz. % 31.10% 308.97% 161.24% 5.02% 0.12% 629.43% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 2,366 5,558 6,194 4,766 4,103 9,963 4,663 -36.41% QoQ % -57.43% -10.27% 29.96% 16.16% -58.82% 113.66% - Horiz. % 50.74% 119.19% 132.83% 102.21% 87.99% 213.66% 100.00%
Net Worth 31,199 298,659 31,717 16,799 33,163 33,163 12,414 84.95% QoQ % -89.55% 841.62% 88.80% -49.34% 0.00% 167.14% - Horiz. % 251.32% 2,405.77% 255.49% 135.33% 267.14% 267.14% 100.00%
Dividend 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 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 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 31,199 298,659 31,717 16,799 33,163 33,163 12,414 84.95% QoQ % -89.55% 841.62% 88.80% -49.34% 0.00% 167.14% - Horiz. % 251.32% 2,405.77% 255.49% 135.33% 267.14% 267.14% 100.00%
NOSH 866,666 807,187 792,941 420,000 829,090 829,090 413,809 63.77% QoQ % 7.37% 1.80% 88.80% -49.34% 0.00% 100.36% - Horiz. % 209.44% 195.06% 191.62% 101.50% 200.36% 200.36% 100.00%
Ratio Analysis 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin -12.35 % -58.08 % -8.29 % -5.98 % -1.23 % -180.10 % -23.75 % -35.36% QoQ % 78.74% -600.60% -38.63% -386.18% 99.32% -658.32% - Horiz. % 52.00% 244.55% 34.91% 25.18% 5.18% 758.32% 100.00%
ROE -0.83 % -0.86 % -4.25 % -0.25 % 0.00 % -15.87 % -6.73 % -75.25% QoQ % 3.49% 79.76% -1,600.00% 0.00% 0.00% -135.81% - Horiz. % 12.33% 12.78% 63.15% 3.71% -0.00% 235.81% 100.00%
Per Share 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 0.24 0.44 0.72 1.07 0.49 0.43 0.91 -58.91% QoQ % -45.45% -38.89% -32.71% 118.37% 13.95% -52.75% - Horiz. % 26.37% 48.35% 79.12% 117.58% 53.85% 47.25% 100.00%
EPS -0.03 -0.32 -0.17 -0.01 0.00 -0.66 -0.21 -72.70% QoQ % 90.62% -88.24% -1,600.00% 0.00% 0.00% -214.29% - Horiz. % 14.29% 152.38% 80.95% 4.76% -0.00% 314.29% 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 0.0360 0.3700 0.0400 0.0400 0.0400 0.0400 0.0300 12.94% QoQ % -90.27% 825.00% 0.00% 0.00% 0.00% 33.33% - Horiz. % 120.00% 1,233.33% 133.33% 133.33% 133.33% 133.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,222,272 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 0.07 0.11 0.18 0.14 0.13 0.11 0.12 -30.21% QoQ % -36.36% -38.89% 28.57% 7.69% 18.18% -8.33% - Horiz. % 58.33% 91.67% 150.00% 116.67% 108.33% 91.67% 100.00%
EPS -0.01 -0.08 -0.04 0.00 0.00 -0.16 -0.03 -51.96% QoQ % 87.50% -100.00% 0.00% 0.00% 0.00% -433.33% - Horiz. % 33.33% 266.67% 133.33% -0.00% -0.00% 533.33% 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 0.0097 0.0927 0.0098 0.0052 0.0103 0.0103 0.0039 83.67% QoQ % -89.54% 845.92% 88.46% -49.51% 0.00% 164.10% - Horiz. % 248.72% 2,376.92% 251.28% 133.33% 264.10% 264.10% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.0400 0.0400 0.0500 0.0500 0.0500 0.0450 0.0650 -
P/RPS 16.46 9.18 6.93 4.67 10.23 10.49 7.14 74.60% QoQ % 79.30% 32.47% 48.39% -54.35% -2.48% 46.92% - Horiz. % 230.53% 128.57% 97.06% 65.41% 143.28% 146.92% 100.00%
P/EPS -133.33 -12.50 -29.41 -500.00 -41,454.54 -7.09 -32.17 158.24% QoQ % -966.64% 57.50% 94.12% 98.79% -584,590.25% 77.96% - Horiz. % 414.45% 38.86% 91.42% 1,554.24% 128,860.87% 22.04% 100.00%
EY -0.75 -8.00 -3.40 -0.20 0.00 -14.10 -3.11 -61.29% QoQ % 90.62% -135.29% -1,600.00% 0.00% 0.00% -353.38% - Horiz. % 24.12% 257.23% 109.32% 6.43% -0.00% 453.38% 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 1.11 0.11 1.25 1.25 1.25 1.13 2.17 -36.07% QoQ % 909.09% -91.20% 0.00% 0.00% 10.62% -47.93% - Horiz. % 51.15% 5.07% 57.60% 57.60% 57.60% 52.07% 100.00%
Price Multiplier on Announcement Date 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 30/06/16 30/03/16 17/12/15 29/09/15 29/06/15 31/03/15 15/12/14 -
Price 0.0450 0.0450 0.0450 0.0500 0.0550 0.0550 0.0400 -
P/RPS 18.52 10.33 6.24 4.67 11.25 12.82 4.39 161.32% QoQ % 79.28% 65.54% 33.62% -58.49% -12.25% 192.03% - Horiz. % 421.87% 235.31% 142.14% 106.38% 256.26% 292.03% 100.00%
P/EPS -150.00 -14.06 -26.47 -500.00 -45,600.00 -8.67 -19.80 286.21% QoQ % -966.86% 46.88% 94.71% 98.90% -525,851.50% 56.21% - Horiz. % 757.58% 71.01% 133.69% 2,525.25% 230,303.03% 43.79% 100.00%
EY -0.67 -7.11 -3.78 -0.20 0.00 -11.54 -5.05 -74.02% QoQ % 90.58% -88.10% -1,790.00% 0.00% 0.00% -128.51% - Horiz. % 13.27% 140.79% 74.85% 3.96% -0.00% 228.51% 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 1.25 0.12 1.13 1.25 1.38 1.38 1.33 -4.05% QoQ % 941.67% -89.38% -9.60% -9.42% 0.00% 3.76% - Horiz. % 93.98% 9.02% 84.96% 93.98% 103.76% 103.76% 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