[SCBUILD] YoY Quarter Result on 2016-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 517 857 8,866 2,106 4,053 3,699 3,409 -25.16% YoY % -39.67% -90.33% 320.99% -48.04% 9.57% 8.51% - Horiz. % 15.17% 25.14% 260.08% 61.78% 118.89% 108.51% 100.00%
PBT -350 -542 17 -260 -50 -841 -611 -8.21% YoY % 35.42% -3,288.24% 106.54% -420.00% 94.05% -37.64% - Horiz. % 57.28% 88.71% -2.78% 42.55% 8.18% 137.64% 100.00%
Tax 0 0 -75 0 0 50 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% -150.00% 0.00% 0.00% 100.00% -
NP -350 -542 -58 -260 -50 -791 -611 -8.21% YoY % 35.42% -834.48% 77.69% -420.00% 93.68% -29.46% - Horiz. % 57.28% 88.71% 9.49% 42.55% 8.18% 129.46% 100.00%
NP to SH -350 -542 -58 -260 -1 -619 -611 -8.21% YoY % 35.42% -834.48% 77.69% -25,900.00% 99.84% -1.31% - Horiz. % 57.28% 88.71% 9.49% 42.55% 0.16% 101.31% 100.00%
Tax Rate - % - % 441.18 % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 867 1,399 8,924 2,366 4,103 4,490 4,020 -21.00% YoY % -38.03% -84.32% 277.18% -42.33% -8.62% 11.69% - Horiz. % 21.57% 34.80% 221.99% 58.86% 102.06% 111.69% 100.00%
Net Worth 33,556 32,673 32,521 31,199 33,163 12,379 14,376 13.91% YoY % 2.70% 0.47% 4.24% -5.92% 167.88% -13.89% - Horiz. % 233.42% 227.27% 226.21% 217.02% 230.68% 86.11% 100.00%
Dividend 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 33,556 32,673 32,521 31,199 33,163 12,379 14,376 13.91% YoY % 2.70% 0.47% 4.24% -5.92% 167.88% -13.89% - Horiz. % 233.42% 227.27% 226.21% 217.02% 230.68% 86.11% 100.00%
NOSH 883,077 883,077 878,965 866,666 829,090 412,666 359,411 14.82% YoY % 0.00% 0.47% 1.42% 4.53% 100.91% 14.82% - Horiz. % 245.70% 245.70% 244.56% 241.13% 230.68% 114.82% 100.00%
Ratio Analysis 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin -67.70 % -63.24 % -0.65 % -12.35 % -1.23 % -21.38 % -17.92 % 22.66% YoY % -7.05% -9,629.23% 94.74% -904.07% 94.25% -19.31% - Horiz. % 377.79% 352.90% 3.63% 68.92% 6.86% 119.31% 100.00%
ROE -1.04 % -1.66 % -0.18 % -0.83 % 0.00 % -5.00 % -4.25 % -19.45% YoY % 37.35% -822.22% 78.31% 0.00% 0.00% -17.65% - Horiz. % 24.47% 39.06% 4.24% 19.53% -0.00% 117.65% 100.00%
Per Share 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 0.06 0.10 1.01 0.24 0.49 0.90 0.95 -34.59% YoY % -40.00% -90.10% 320.83% -51.02% -45.56% -5.26% - Horiz. % 6.32% 10.53% 106.32% 25.26% 51.58% 94.74% 100.00%
EPS -0.04 -0.06 -0.01 -0.03 0.00 -0.15 -0.17 -19.94% YoY % 33.33% -500.00% 66.67% 0.00% 0.00% 11.76% - Horiz. % 23.53% 35.29% 5.88% 17.65% -0.00% 88.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0380 0.0370 0.0370 0.0360 0.0400 0.0300 0.0400 -0.79% YoY % 2.70% 0.00% 2.78% -10.00% 33.33% -25.00% - Horiz. % 95.00% 92.50% 92.50% 90.00% 100.00% 75.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,092,286 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 0.01 0.02 0.22 0.05 0.10 0.09 0.08 -27.35% YoY % -50.00% -90.91% 340.00% -50.00% 11.11% 12.50% - Horiz. % 12.50% 25.00% 275.00% 62.50% 125.00% 112.50% 100.00%
EPS -0.01 -0.01 0.00 -0.01 0.00 -0.02 -0.01 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -100.00% - Horiz. % 100.00% 100.00% -0.00% 100.00% -0.00% 200.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0082 0.0080 0.0079 0.0076 0.0081 0.0030 0.0035 13.98% YoY % 2.50% 1.27% 3.95% -6.17% 170.00% -14.29% - Horiz. % 234.29% 228.57% 225.71% 217.14% 231.43% 85.71% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 31/10/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 0.0300 0.0350 0.0400 0.0400 0.0500 0.0750 0.0600 -
P/RPS 51.24 36.07 3.97 16.46 10.23 8.37 6.33 37.90% YoY % 42.06% 808.56% -75.88% 60.90% 22.22% 32.23% - Horiz. % 809.48% 569.83% 62.72% 260.03% 161.61% 132.23% 100.00%
P/EPS -75.69 -57.03 -606.18 -133.33 -41,454.54 -50.00 -35.29 12.44% YoY % -32.72% 90.59% -354.65% 99.68% -82,809.08% -41.68% - Horiz. % 214.48% 161.60% 1,717.71% 377.81% 117,468.23% 141.68% 100.00%
EY -1.32 -1.75 -0.16 -0.75 0.00 -2.00 -2.83 -11.06% YoY % 24.57% -993.75% 78.67% 0.00% 0.00% 29.33% - Horiz. % 46.64% 61.84% 5.65% 26.50% -0.00% 70.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.79 0.95 1.08 1.11 1.25 2.50 1.50 -9.38% YoY % -16.84% -12.04% -2.70% -11.20% -50.00% 66.67% - Horiz. % 52.67% 63.33% 72.00% 74.00% 83.33% 166.67% 100.00%
Price Multiplier on Announcement Date 31/10/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date - 29/06/18 16/06/17 30/06/16 29/06/15 27/06/14 21/06/13 -
Price 0.0300 0.0250 0.0400 0.0450 0.0550 0.0750 0.0750 -
P/RPS 51.24 25.76 3.97 18.52 11.25 8.37 7.91 33.26% YoY % 98.91% 548.87% -78.56% 64.62% 34.41% 5.82% - Horiz. % 647.79% 325.66% 50.19% 234.13% 142.23% 105.82% 100.00%
P/EPS -75.69 -40.73 -606.18 -150.00 -45,600.00 -50.00 -44.12 8.65% YoY % -85.83% 93.28% -304.12% 99.67% -91,100.00% -13.33% - Horiz. % 171.55% 92.32% 1,373.93% 339.98% 103,354.49% 113.33% 100.00%
EY -1.32 -2.46 -0.16 -0.67 0.00 -2.00 -2.27 -7.99% YoY % 46.34% -1,437.50% 76.12% 0.00% 0.00% 11.89% - Horiz. % 58.15% 108.37% 7.05% 29.52% -0.00% 88.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.79 0.68 1.08 1.25 1.38 2.50 1.88 -12.47% YoY % 16.18% -37.04% -13.60% -9.42% -44.80% 32.98% - Horiz. % 42.02% 36.17% 57.45% 66.49% 73.40% 132.98% 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 1st Quarter Ended 30 April 2016 (300616 Announcement).pdf 
