[SCGM] QoQ Quarter Result on 2022-10-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/23 31/01/23 31/12/22 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 0 0 0 21,489 70,094 71,538 71,314 - QoQ % 0.00% 0.00% 0.00% -69.34% -2.02% 0.31% - Horiz. % 0.00% 0.00% 0.00% 30.13% 98.29% 100.31% 100.00%
PBT 612 13,272 0 295,434 6,685 10,750 7,520 -86.69% QoQ % -95.39% 0.00% 0.00% 4,319.36% -37.81% 42.95% - Horiz. % 8.14% 176.49% 0.00% 3,928.64% 88.90% 142.95% 100.00%
Tax -212 -235 0 -298 -1,736 -2,282 -1,236 -75.77% QoQ % 9.79% 0.00% 0.00% 82.83% 23.93% -84.63% - Horiz. % 17.15% 19.01% -0.00% 24.11% 140.45% 184.63% 100.00%
NP 400 13,037 0 295,136 4,949 8,468 6,284 -89.08% QoQ % -96.93% 0.00% 0.00% 5,863.55% -41.56% 34.75% - Horiz. % 6.37% 207.46% 0.00% 4,696.63% 78.76% 134.75% 100.00%
NP to SH 400 13,037 0 295,136 4,949 8,468 6,284 -89.08% QoQ % -96.93% 0.00% 0.00% 5,863.55% -41.56% 34.75% - Horiz. % 6.37% 207.46% 0.00% 4,696.63% 78.76% 134.75% 100.00%
Tax Rate 34.64 % 1.77 % - % 0.10 % 25.97 % 21.23 % 16.44 % 82.06% QoQ % 1,857.06% 0.00% 0.00% -99.61% 22.33% 29.14% - Horiz. % 210.71% 10.77% 0.00% 0.61% 157.97% 129.14% 100.00%
Total Cost -400 -13,037 0 -273,647 65,145 63,070 65,030 - QoQ % 96.93% 0.00% 0.00% -520.06% 3.29% -3.01% - Horiz. % -0.62% -20.05% 0.00% -420.80% 100.18% 96.99% 100.00%
Net Worth 118,906 118,502 11,162,761 174,787 209,968 207,561 201,784 -34.64% QoQ % 0.34% -98.94% 6,286.47% -16.76% 1.16% 2.86% - Horiz. % 58.93% 58.73% 5,532.02% 86.62% 104.06% 102.86% 100.00%
Dividend 30/04/23 31/01/23 31/12/22 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - - - - - 2,541 2,695 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -5.71% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 94.29% 100.00%
Div Payout % - % - % - % - % - % 30.02 % 42.90 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -30.02% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 69.98% 100.00%
Equity 30/04/23 31/01/23 31/12/22 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 118,906 118,502 11,162,761 174,787 209,968 207,561 201,784 -34.64% QoQ % 0.34% -98.94% 6,286.47% -16.76% 1.16% 2.86% - Horiz. % 58.93% 58.73% 5,532.02% 86.62% 104.06% 102.86% 100.00%
NOSH 192,561 192,561 192,561 192,561 192,561 192,561 192,561 - 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 30/04/23 31/01/23 31/12/22 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 0.00 % 0.00 % - % 1,373.43 % 7.06 % 11.84 % 8.81 % - QoQ % 0.00% 0.00% 0.00% 19,353.68% -40.37% 34.39% - Horiz. % 0.00% 0.00% 0.00% 15,589.44% 80.14% 134.39% 100.00%
ROE 0.34 % 11.00 % - % 168.85 % 2.36 % 4.08 % 3.11 % -83.13% QoQ % -96.91% 0.00% 0.00% 7,054.66% -42.16% 31.19% - Horiz. % 10.93% 353.70% 0.00% 5,429.26% 75.88% 131.19% 100.00%
Per Share 30/04/23 31/01/23 31/12/22 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS - - - 11.16 36.40 37.15 37.03 - QoQ % 0.00% 0.00% 0.00% -69.34% -2.02% 0.32% - Horiz. % 0.00% 0.00% 0.00% 30.14% 98.30% 100.32% 100.00%
EPS 0.21 6.77 0.00 153.27 2.57 4.40 3.26 -88.97% QoQ % -96.90% 0.00% 0.00% 5,863.81% -41.59% 34.97% - Horiz. % 6.44% 207.67% 0.00% 4,701.53% 78.83% 134.97% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.32 1.40 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -5.71% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 94.29% 100.00%
NAPS 0.6175 0.6154 57.9700 0.9077 1.0904 1.0779 1.0479 -34.64% QoQ % 0.34% -98.94% 6,286.47% -16.76% 1.16% 2.86% - Horiz. % 58.93% 58.73% 5,532.02% 86.62% 104.06% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 193,599 30/04/23 31/01/23 31/12/22 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS - - - 11.10 36.21 36.95 36.84 - QoQ % 0.00% 0.00% 0.00% -69.35% -2.00% 0.30% - Horiz. % 0.00% 0.00% 0.00% 30.13% 98.29% 100.30% 100.00%
EPS 0.21 6.73 0.00 152.45 2.56 4.37 3.25 -88.95% QoQ % -96.88% 0.00% 0.00% 5,855.08% -41.42% 34.46% - Horiz. % 6.46% 207.08% 0.00% 4,690.77% 78.77% 134.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.31 1.39 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -5.76% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 94.24% 100.00%
NAPS 0.6142 0.6121 57.6592 0.9028 1.0846 1.0721 1.0423 -34.64% QoQ % 0.34% -98.94% 6,286.71% -16.76% 1.17% 2.86% - Horiz. % 58.93% 58.73% 5,531.92% 86.62% 104.06% 102.86% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 31/01/23 31/12/22 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 28/04/23 31/01/23 30/12/22 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.5200 0.7100 0.5200 0.7800 2.3100 2.2500 2.0800 -
P/RPS 0.00 0.00 0.00 6.99 6.35 6.06 5.62 - QoQ % 0.00% 0.00% 0.00% 10.08% 4.79% 7.83% - Horiz. % 0.00% 0.00% 0.00% 124.38% 112.99% 107.83% 100.00%
P/EPS 250.33 10.49 0.00 0.51 89.88 51.16 63.74 200.36% QoQ % 2,286.37% 0.00% 0.00% -99.43% 75.68% -19.74% - Horiz. % 392.74% 16.46% 0.00% 0.80% 141.01% 80.26% 100.00%
EY 0.40 9.54 0.00 196.50 1.11 1.95 1.57 -66.69% QoQ % -95.81% 0.00% 0.00% 17,602.70% -43.08% 24.20% - Horiz. % 25.48% 607.64% 0.00% 12,515.92% 70.70% 124.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.59 0.67 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -11.94% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 88.06% 100.00%
P/NAPS 0.84 1.15 0.01 0.86 2.12 2.09 1.98 -49.81% QoQ % -26.96% 11,400.00% -98.84% -59.43% 1.44% 5.56% - Horiz. % 42.42% 58.08% 0.51% 43.43% 107.07% 105.56% 100.00%
Price Multiplier on Announcement Date 30/04/23 31/01/23 31/12/22 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 30/06/23 29/03/23 - 28/12/22 28/09/22 29/06/22 29/03/22 -
Price 0.5900 0.5950 0.0000 0.5000 0.8150 2.2900 2.1800 -
P/RPS 0.00 0.00 0.00 4.48 2.24 6.16 5.89 - QoQ % 0.00% 0.00% 0.00% 100.00% -63.64% 4.58% - Horiz. % 0.00% 0.00% 0.00% 76.06% 38.03% 104.58% 100.00%
P/EPS 284.03 8.79 0.00 0.33 31.71 52.07 66.80 220.16% QoQ % 3,131.29% 0.00% 0.00% -98.96% -39.10% -22.05% - Horiz. % 425.19% 13.16% 0.00% 0.49% 47.47% 77.95% 100.00%
EY 0.35 11.38 0.00 306.54 3.15 1.92 1.50 -68.96% QoQ % -96.92% 0.00% 0.00% 9,631.43% 64.06% 28.00% - Horiz. % 23.33% 758.67% 0.00% 20,436.00% 210.00% 128.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.58 0.64 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -9.38% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 90.62% 100.00%
P/NAPS 0.96 0.97 0.00 0.55 0.75 2.12 2.08 -46.29% QoQ % -1.03% 0.00% 0.00% -26.67% -64.62% 1.92% - Horiz. % 46.15% 46.63% 0.00% 26.44% 36.06% 101.92% 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
SCGM Bhd - 2nd Quarter ended 31 October 2022.pdf 
