[SCBUILD] QoQ Quarter Result on 2017-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 857 7,656 2,034 2,972 8,866 10,970 15,450 -85.53% QoQ % -88.81% 276.40% -31.56% -66.48% -19.18% -29.00% - Horiz. % 5.55% 49.55% 13.17% 19.24% 57.39% 71.00% 100.00%
PBT -542 3,599 -831 -889 17 -941 400 - QoQ % -115.06% 533.09% 6.52% -5,329.41% 101.81% -335.25% - Horiz. % -135.50% 899.75% -207.75% -222.25% 4.25% -235.25% 100.00%
Tax 0 -715 -24 0 -75 -257 -265 - QoQ % 0.00% -2,879.17% 0.00% 0.00% 70.82% 3.02% - Horiz. % -0.00% 269.81% 9.06% -0.00% 28.30% 96.98% 100.00%
NP -542 2,884 -855 -889 -58 -1,198 135 - QoQ % -118.79% 437.31% 3.82% -1,432.76% 95.16% -987.41% - Horiz. % -401.48% 2,136.30% -633.33% -658.52% -42.96% -887.41% 100.00%
NP to SH -542 2,884 -855 -889 -58 -1,198 135 - QoQ % -118.79% 437.31% 3.82% -1,432.76% 95.16% -987.41% - Horiz. % -401.48% 2,136.30% -633.33% -658.52% -42.96% -887.41% 100.00%
Tax Rate - % 19.87 % - % - % 441.18 % - % 66.25 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 29.99% 0.00% 0.00% 665.93% 0.00% 100.00%
Total Cost 1,399 4,772 2,889 3,861 8,924 12,168 15,315 -79.81% QoQ % -70.68% 65.18% -25.17% -56.73% -26.66% -20.55% - Horiz. % 9.13% 31.16% 18.86% 25.21% 58.27% 79.45% 100.00%
Net Worth 32,673 32,673 29,884 30,907 32,521 32,521 33,400 -1.46% QoQ % -0.00% 9.33% -3.31% -4.96% 0.00% -2.63% - Horiz. % 97.82% 97.82% 89.47% 92.54% 97.37% 97.37% 100.00%
Dividend 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 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 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 32,673 32,673 29,884 30,907 32,521 32,521 33,400 -1.46% QoQ % -0.00% 9.33% -3.31% -4.96% 0.00% -2.63% - Horiz. % 97.82% 97.82% 89.47% 92.54% 97.37% 97.37% 100.00%
NOSH 883,077 883,078 878,965 883,078 878,965 878,965 878,965 0.31% QoQ % -0.00% 0.47% -0.47% 0.47% 0.00% 0.00% - Horiz. % 100.47% 100.47% 100.00% 100.47% 100.00% 100.00% 100.00%
Ratio Analysis 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin -63.24 % 37.67 % -42.04 % -29.91 % -0.65 % -10.92 % 0.87 % - QoQ % -267.88% 189.61% -40.56% -4,501.54% 94.05% -1,355.17% - Horiz. % -7,268.97% 4,329.88% -4,832.18% -3,437.93% -74.71% -1,255.17% 100.00%
ROE -1.66 % 8.83 % -2.86 % -2.88 % -0.18 % -3.68 % 0.40 % - QoQ % -118.80% 408.74% 0.69% -1,500.00% 95.11% -1,020.00% - Horiz. % -415.00% 2,207.50% -715.00% -720.00% -45.00% -920.00% 100.00%
Per Share 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 0.10 0.87 0.23 0.34 1.01 1.25 1.76 -85.30% QoQ % -88.51% 278.26% -32.35% -66.34% -19.20% -28.98% - Horiz. % 5.68% 49.43% 13.07% 19.32% 57.39% 71.02% 100.00%
EPS -0.06 0.33 -0.10 -0.10 -0.01 -0.14 0.01 - QoQ % -118.18% 430.00% 0.00% -900.00% 92.86% -1,500.00% - Horiz. % -600.00% 3,300.00% -1,000.00% -1,000.00% -100.00% -1,400.00% 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 0.0370 0.0370 0.0340 0.0350 0.0370 0.0370 0.0380 -1.77% QoQ % 0.00% 8.82% -2.86% -5.41% 0.00% -2.63% - Horiz. % 97.37% 97.37% 89.47% 92.11% 97.37% 97.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,092,286 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 0.02 0.19 0.05 0.07 0.22 0.27 0.38 -86.03% QoQ % -89.47% 280.00% -28.57% -68.18% -18.52% -28.95% - Horiz. % 5.26% 50.00% 13.16% 18.42% 57.89% 71.05% 100.00%
EPS -0.01 0.07 -0.02 -0.02 0.00 -0.03 0.00 - QoQ % -114.29% 450.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 33.33% -233.33% 66.67% 66.67% -0.00% 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 0.0080 0.0080 0.0073 0.0076 0.0079 0.0079 0.0082 -1.64% QoQ % 0.00% 9.59% -3.95% -3.80% 0.00% -3.66% - Horiz. % 97.56% 97.56% 89.02% 92.68% 96.34% 96.34% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.0350 0.0350 0.0400 0.0300 0.0400 0.0350 0.0350 -
P/RPS 36.07 4.04 17.29 8.91 3.97 2.80 1.99 593.69% QoQ % 792.82% -76.63% 94.05% 124.43% 41.79% 40.70% - Horiz. % 1,812.56% 203.02% 868.84% 447.74% 199.50% 140.70% 100.00%
P/EPS -57.03 10.72 -41.12 -29.80 -606.18 -25.68 227.88 - QoQ % -632.00% 126.07% -37.99% 95.08% -2,260.51% -111.27% - Horiz. % -25.03% 4.70% -18.04% -13.08% -266.01% -11.27% 100.00%
EY -1.75 9.33 -2.43 -3.36 -0.16 -3.89 0.44 - QoQ % -118.76% 483.95% 27.68% -2,000.00% 95.89% -984.09% - Horiz. % -397.73% 2,120.45% -552.27% -763.64% -36.36% -884.09% 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 0.95 0.95 1.18 0.86 1.08 0.95 0.92 2.17% QoQ % 0.00% -19.49% 37.21% -20.37% 13.68% 3.26% - Horiz. % 103.26% 103.26% 128.26% 93.48% 117.39% 103.26% 100.00%
Price Multiplier on Announcement Date 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 29/06/18 30/03/18 22/12/17 21/09/17 16/06/17 31/03/17 22/12/16 -
Price 0.0250 0.0300 0.0400 0.0300 0.0400 0.0400 0.0400 -
P/RPS 25.76 3.46 17.29 8.91 3.97 3.20 2.28 405.75% QoQ % 644.51% -79.99% 94.05% 124.43% 24.06% 40.35% - Horiz. % 1,129.82% 151.75% 758.33% 390.79% 174.12% 140.35% 100.00%
P/EPS -40.73 9.19 -41.12 -29.80 -606.18 -29.35 260.43 - QoQ % -543.20% 122.35% -37.99% 95.08% -1,965.35% -111.27% - Horiz. % -15.64% 3.53% -15.79% -11.44% -232.76% -11.27% 100.00%
EY -2.46 10.89 -2.43 -3.36 -0.16 -3.41 0.38 - QoQ % -122.59% 548.15% 27.68% -2,000.00% 95.31% -997.37% - Horiz. % -647.37% 2,865.79% -639.47% -884.21% -42.11% -897.37% 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 0.68 0.81 1.18 0.86 1.08 1.08 1.05 -25.21% QoQ % -16.05% -31.36% 37.21% -20.37% 0.00% 2.86% - Horiz. % 64.76% 77.14% 112.38% 81.90% 102.86% 102.86% 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 - 2nd Quarterly Result ended 31 July 2017.pdf 
