[SCBUILD] YoY Quarter Result on 2020-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/23 31/10/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 CAGR
Revenue 0 0 675 1,189 1,567 2,034 15,450 - YoY % 0.00% 0.00% -43.23% -24.12% -22.96% -86.83% - Horiz. % 0.00% 0.00% 4.37% 7.70% 10.14% 13.17% 100.00%
PBT -178 -373 -774 670 -913 -831 400 - YoY % 52.28% 51.81% -215.52% 173.38% -9.87% -307.75% - Horiz. % -44.50% -93.25% -193.50% 167.50% -228.25% -207.75% 100.00%
Tax -1 0 12 0 0 -24 -265 -54.92% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 90.94% - Horiz. % 0.38% -0.00% -4.53% -0.00% -0.00% 9.06% 100.00%
NP -179 -373 -762 670 -913 -855 135 - YoY % 52.01% 51.05% -213.73% 173.38% -6.78% -733.33% - Horiz. % -132.59% -276.30% -564.44% 496.30% -676.30% -633.33% 100.00%
NP to SH -179 -373 -762 670 -913 -855 135 - YoY % 52.01% 51.05% -213.73% 173.38% -6.78% -733.33% - Horiz. % -132.59% -276.30% -564.44% 496.30% -676.30% -633.33% 100.00%
Tax Rate - % - % - % - % - % - % 66.25 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 179 373 1,437 519 2,480 2,889 15,315 -47.03% YoY % -52.01% -74.04% 176.88% -79.07% -14.16% -81.14% - Horiz. % 1.17% 2.44% 9.38% 3.39% 16.19% 18.86% 100.00%
Net Worth 33,296 33,296 38,430 33,557 31,790 29,884 33,400 -0.04% YoY % 0.00% -13.36% 14.52% 5.56% 6.38% -10.53% - Horiz. % 99.69% 99.69% 115.06% 100.47% 95.18% 89.47% 100.00%
Dividend 31/10/23 31/10/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 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 31/10/23 31/10/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 33,296 33,296 38,430 33,557 31,790 29,884 33,400 -0.04% YoY % 0.00% -13.36% 14.52% 5.56% 6.38% -10.53% - Horiz. % 99.69% 99.69% 115.06% 100.47% 95.18% 89.47% 100.00%
NOSH 1,074,090 1,074,090 937,337 883,090 883,077 878,965 878,965 2.90% YoY % 0.00% 14.59% 6.14% 0.00% 0.47% 0.00% - Horiz. % 122.20% 122.20% 106.64% 100.47% 100.47% 100.00% 100.00%
Ratio Analysis 31/10/23 31/10/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 0.00 % 0.00 % -112.89 % 56.35 % -58.26 % -42.04 % 0.87 % - YoY % 0.00% 0.00% -300.34% 196.72% -38.58% -4,932.18% - Horiz. % 0.00% 0.00% -12,975.86% 6,477.01% -6,696.55% -4,832.18% 100.00%
ROE -0.54 % -1.12 % -1.98 % 2.00 % -2.87 % -2.86 % 0.40 % - YoY % 51.79% 43.43% -199.00% 169.69% -0.35% -815.00% - Horiz. % -135.00% -280.00% -495.00% 500.00% -717.50% -715.00% 100.00%
Per Share 31/10/23 31/10/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 CAGR
RPS - - 0.07 0.13 0.18 0.23 1.76 - YoY % 0.00% 0.00% -46.15% -27.78% -21.74% -86.93% - Horiz. % 0.00% 0.00% 3.98% 7.39% 10.23% 13.07% 100.00%
EPS -0.02 -0.03 -0.08 0.08 -0.10 -0.10 0.01 - YoY % 33.33% 62.50% -200.00% 180.00% 0.00% -1,100.00% - Horiz. % -200.00% -300.00% -800.00% 800.00% -1,000.00% -1,000.00% 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 0.0310 0.0310 0.0410 0.0380 0.0360 0.0340 0.0380 -2.87% YoY % 0.00% -24.39% 7.89% 5.56% 5.88% -10.53% - Horiz. % 81.58% 81.58% 107.89% 100.00% 94.74% 89.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,092,286 31/10/23 31/10/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 CAGR
RPS - - 0.02 0.03 0.04 0.05 0.38 - YoY % 0.00% 0.00% -33.33% -25.00% -20.00% -86.84% - Horiz. % 0.00% 0.00% 5.26% 7.89% 10.53% 13.16% 100.00%
EPS 0.00 -0.01 -0.02 0.02 -0.02 -0.02 0.00 - YoY % 0.00% 50.00% -200.00% 200.00% 0.00% 0.00% - Horiz. % -0.00% 50.00% 100.00% -100.00% 100.00% 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 0.0081 0.0081 0.0094 0.0082 0.0078 0.0073 0.0082 -0.18% YoY % 0.00% -13.83% 14.63% 5.13% 6.85% -10.98% - Horiz. % 98.78% 98.78% 114.63% 100.00% 95.12% 89.02% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/10/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/23 31/10/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 -
Price 0.0400 0.0500 0.1100 0.0200 0.0150 0.0400 0.0350 -
P/RPS 0.00 0.00 152.75 14.85 8.45 17.29 1.99 - YoY % 0.00% 0.00% 928.62% 75.74% -51.13% 768.84% - Horiz. % 0.00% 0.00% 7,675.88% 746.23% 424.62% 868.84% 100.00%
P/EPS -240.02 -143.98 -135.31 26.36 -14.51 -41.12 227.88 - YoY % -66.70% -6.41% -613.32% 281.67% 64.71% -118.04% - Horiz. % -105.33% -63.18% -59.38% 11.57% -6.37% -18.04% 100.00%
EY -0.42 -0.69 -0.74 3.79 -6.89 -2.43 0.44 - YoY % 39.13% 6.76% -119.53% 155.01% -183.54% -652.27% - Horiz. % -95.45% -156.82% -168.18% 861.36% -1,565.91% -552.27% 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 1.29 1.61 2.68 0.53 0.42 1.18 0.92 4.95% YoY % -19.88% -39.93% 405.66% 26.19% -64.41% 28.26% - Horiz. % 140.22% 175.00% 291.30% 57.61% 45.65% 128.26% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/10/22 30/04/21 30/04/20 31/10/18 31/10/17 31/10/16 CAGR
Date 27/12/23 - - 30/06/20 28/12/18 22/12/17 22/12/16 -
Price 0.0400 0.0450 0.0700 0.0300 0.0100 0.0400 0.0400 -
P/RPS 0.00 0.00 97.21 22.28 5.64 17.29 2.28 - YoY % 0.00% 0.00% 336.31% 295.04% -67.38% 658.33% - Horiz. % 0.00% 0.00% 4,263.60% 977.19% 247.37% 758.33% 100.00%
P/EPS -240.02 -129.58 -86.11 39.54 -9.67 -41.12 260.43 - YoY % -85.23% -50.48% -317.78% 508.89% 76.48% -115.79% - Horiz. % -92.16% -49.76% -33.06% 15.18% -3.71% -15.79% 100.00%
EY -0.42 -0.77 -1.16 2.53 -10.34 -2.43 0.38 - YoY % 45.45% 33.62% -145.85% 124.47% -325.51% -739.47% - Horiz. % -110.53% -202.63% -305.26% 665.79% -2,721.05% -639.47% 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 1.29 1.45 1.71 0.79 0.28 1.18 1.05 2.98% YoY % -11.03% -15.20% 116.46% 182.14% -76.27% 12.38% - Horiz. % 122.86% 138.10% 162.86% 75.24% 26.67% 112.38% 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
SCBUILD - 5th Quarter Ended 30.04.20 result.pdf 
