[SCBUILD] QoQ Quarter Result on 2015-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 16,647 2,106 3,516 5,720 4,497 4,053 3,557 180.05% QoQ % 690.46% -40.10% -38.53% 27.20% 10.95% 13.94% - Horiz. % 468.01% 59.21% 98.85% 160.81% 126.43% 113.94% 100.00%
PBT 394 -260 -2,092 -474 -269 -50 -6,536 - QoQ % 251.54% 87.57% -341.35% -76.21% -438.00% 99.24% - Horiz. % -6.03% 3.98% 32.01% 7.25% 4.12% 0.76% 100.00%
Tax -74 0 50 0 0 0 130 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -56.92% 0.00% 38.46% 0.00% 0.00% 0.00% 100.00%
NP 320 -260 -2,042 -474 -269 -50 -6,406 - QoQ % 223.08% 87.27% -330.80% -76.21% -438.00% 99.22% - Horiz. % -5.00% 4.06% 31.88% 7.40% 4.20% 0.78% 100.00%
NP to SH 320 -260 -2,583 -1,348 -42 -1 -5,262 - QoQ % 223.08% 89.93% -91.62% -3,109.52% -4,100.00% 99.98% - Horiz. % -6.08% 4.94% 49.09% 25.62% 0.80% 0.02% 100.00%
Tax Rate 18.78 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 16,327 2,366 5,558 6,194 4,766 4,103 9,963 39.04% QoQ % 590.07% -57.43% -10.27% 29.96% 16.16% -58.82% - Horiz. % 163.88% 23.75% 55.79% 62.17% 47.84% 41.18% 100.00%
Net Worth 33,600 31,199 298,659 31,717 16,799 33,163 33,163 0.88% QoQ % 7.69% -89.55% 841.62% 88.80% -49.34% 0.00% - Horiz. % 101.32% 94.08% 900.56% 95.64% 50.66% 100.00% 100.00%
Dividend 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 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 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 33,600 31,199 298,659 31,717 16,799 33,163 33,163 0.88% QoQ % 7.69% -89.55% 841.62% 88.80% -49.34% 0.00% - Horiz. % 101.32% 94.08% 900.56% 95.64% 50.66% 100.00% 100.00%
NOSH 800,000 866,666 807,187 792,941 420,000 829,090 829,090 -2.36% QoQ % -7.69% 7.37% 1.80% 88.80% -49.34% 0.00% - Horiz. % 96.49% 104.53% 97.36% 95.64% 50.66% 100.00% 100.00%
Ratio Analysis 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 1.92 % -12.35 % -58.08 % -8.29 % -5.98 % -1.23 % -180.10 % - QoQ % 115.55% 78.74% -600.60% -38.63% -386.18% 99.32% - Horiz. % -1.07% 6.86% 32.25% 4.60% 3.32% 0.68% 100.00%
ROE 0.95 % -0.83 % -0.86 % -4.25 % -0.25 % 0.00 % -15.87 % - QoQ % 214.46% 3.49% 79.76% -1,600.00% 0.00% 0.00% - Horiz. % -5.99% 5.23% 5.42% 26.78% 1.58% -0.00% 100.00%
Per Share 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 2.08 0.24 0.44 0.72 1.07 0.49 0.43 186.29% QoQ % 766.67% -45.45% -38.89% -32.71% 118.37% 13.95% - Horiz. % 483.72% 55.81% 102.33% 167.44% 248.84% 113.95% 100.00%
EPS 0.04 -0.03 -0.32 -0.17 -0.01 0.00 -0.66 - QoQ % 233.33% 90.62% -88.24% -1,600.00% 0.00% 0.00% - Horiz. % -6.06% 4.55% 48.48% 25.76% 1.52% -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 0.0420 0.0360 0.3700 0.0400 0.0400 0.0400 0.0400 3.31% QoQ % 16.67% -90.27% 825.00% 0.00% 0.00% 0.00% - Horiz. % 105.00% 90.00% 925.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,092,286 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 0.41 0.05 0.09 0.14 0.11 0.10 0.09 175.06% QoQ % 720.00% -44.44% -35.71% 27.27% 10.00% 11.11% - Horiz. % 455.56% 55.56% 100.00% 155.56% 122.22% 111.11% 100.00%
EPS 0.01 -0.01 -0.06 -0.03 0.00 0.00 -0.13 - QoQ % 200.00% 83.33% -100.00% 0.00% 0.00% 0.00% - Horiz. % -7.69% 7.69% 46.15% 23.08% -0.00% -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 0.0082 0.0076 0.0730 0.0078 0.0041 0.0081 0.0081 0.82% QoQ % 7.89% -89.59% 835.90% 90.24% -49.38% 0.00% - Horiz. % 101.23% 93.83% 901.23% 96.30% 50.62% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.0450 0.0400 0.0400 0.0500 0.0500 0.0500 0.0450 -
P/RPS 2.16 16.46 9.18 6.93 4.67 10.23 10.49 -65.16% QoQ % -86.88% 79.30% 32.47% 48.39% -54.35% -2.48% - Horiz. % 20.59% 156.91% 87.51% 66.06% 44.52% 97.52% 100.00%
P/EPS 112.50 -133.33 -12.50 -29.41 -500.00 -41,454.54 -7.09 - QoQ % 184.38% -966.64% 57.50% 94.12% 98.79% -584,590.25% - Horiz. % -1,586.74% 1,880.54% 176.30% 414.81% 7,052.19% 584,690.25% 100.00%
EY 0.89 -0.75 -8.00 -3.40 -0.20 0.00 -14.10 - QoQ % 218.67% 90.62% -135.29% -1,600.00% 0.00% 0.00% - Horiz. % -6.31% 5.32% 56.74% 24.11% 1.42% -0.00% 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 1.07 1.11 0.11 1.25 1.25 1.25 1.13 -3.58% QoQ % -3.60% 909.09% -91.20% 0.00% 0.00% 10.62% - Horiz. % 94.69% 98.23% 9.73% 110.62% 110.62% 110.62% 100.00%
Price Multiplier on Announcement Date 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 23/09/16 30/06/16 30/03/16 17/12/15 29/09/15 29/06/15 31/03/15 -
Price 0.0450 0.0450 0.0450 0.0450 0.0500 0.0550 0.0550 -
P/RPS 2.16 18.52 10.33 6.24 4.67 11.25 12.82 -69.53% QoQ % -88.34% 79.28% 65.54% 33.62% -58.49% -12.25% - Horiz. % 16.85% 144.46% 80.58% 48.67% 36.43% 87.75% 100.00%
P/EPS 112.50 -150.00 -14.06 -26.47 -500.00 -45,600.00 -8.67 - QoQ % 175.00% -966.86% 46.88% 94.71% 98.90% -525,851.50% - Horiz. % -1,297.58% 1,730.10% 162.17% 305.31% 5,767.01% 525,951.56% 100.00%
EY 0.89 -0.67 -7.11 -3.78 -0.20 0.00 -11.54 - QoQ % 232.84% 90.58% -88.10% -1,790.00% 0.00% 0.00% - Horiz. % -7.71% 5.81% 61.61% 32.76% 1.73% -0.00% 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 1.07 1.25 0.12 1.13 1.25 1.38 1.38 -15.61% QoQ % -14.40% 941.67% -89.38% -9.60% -9.42% 0.00% - Horiz. % 77.54% 90.58% 8.70% 81.88% 90.58% 100.00% 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
FLONIC 3rd Quarter ended 31 October 2015.pdf 
