[SCBUILD] YoY Quarter Result on 2015-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 7,656 10,970 3,516 3,557 9,149 4,149 1,379 33.03% YoY % -30.21% 212.00% -1.15% -61.12% 120.51% 200.87% - Horiz. % 555.18% 795.50% 254.97% 257.94% 663.45% 300.87% 100.00%
PBT 3,599 -941 -2,092 -6,536 -6,255 -5,419 -134 - YoY % 482.47% 55.02% 67.99% -4.49% -15.43% -3,944.03% - Horiz. % -2,685.82% 702.24% 1,561.19% 4,877.61% 4,667.91% 4,044.03% 100.00%
Tax -715 -257 50 130 -44 2 0 - YoY % -178.21% -614.00% -61.54% 395.45% -2,300.00% 0.00% - Horiz. % -35,750.00% -12,850.00% 2,500.00% 6,500.00% -2,200.00% 100.00% -
NP 2,884 -1,198 -2,042 -6,406 -6,299 -5,417 -134 - YoY % 340.73% 41.33% 68.12% -1.70% -16.28% -3,942.54% - Horiz. % -2,152.24% 894.03% 1,523.88% 4,780.60% 4,700.75% 4,042.54% 100.00%
NP to SH 2,884 -1,198 -2,583 -5,262 -4,774 -5,417 -134 - YoY % 340.73% 53.62% 50.91% -10.22% 11.87% -3,942.54% - Horiz. % -2,152.24% 894.03% 1,927.61% 3,926.87% 3,562.69% 4,042.54% 100.00%
Tax Rate 19.87 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 4,772 12,168 5,558 9,963 15,448 9,566 1,513 21.08% YoY % -60.78% 118.93% -44.21% -35.51% 61.49% 532.25% - Horiz. % 315.40% 804.23% 367.35% 658.49% 1,021.02% 632.25% 100.00%
Net Worth 32,673 32,521 298,659 33,163 16,047 16,735 3,738 43.47% YoY % 0.47% -89.11% 800.56% 106.66% -4.11% 347.63% - Horiz. % 873.96% 869.89% 7,988.54% 887.06% 429.23% 447.63% 100.00%
Dividend 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 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 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 32,673 32,521 298,659 33,163 16,047 16,735 3,738 43.47% YoY % 0.47% -89.11% 800.56% 106.66% -4.11% 347.63% - Horiz. % 873.96% 869.89% 7,988.54% 887.06% 429.23% 447.63% 100.00%
NOSH 883,078 878,965 807,187 829,090 401,176 350,839 133,999 36.89% YoY % 0.47% 8.89% -2.64% 106.66% 14.35% 161.82% - Horiz. % 659.01% 655.94% 602.38% 618.72% 299.39% 261.82% 100.00%
Ratio Analysis 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 37.67 % -10.92 % -58.08 % -180.10 % -68.85 % -130.56 % -9.72 % - YoY % 444.96% 81.20% 67.75% -161.58% 47.27% -1,243.21% - Horiz. % -387.55% 112.35% 597.53% 1,852.88% 708.33% 1,343.21% 100.00%
ROE 8.83 % -3.68 % -0.86 % -15.87 % -29.75 % -32.37 % -3.58 % - YoY % 339.95% -327.91% 94.58% 46.66% 8.09% -804.19% - Horiz. % -246.65% 102.79% 24.02% 443.30% 831.01% 904.19% 100.00%
Per Share 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 0.87 1.25 0.44 0.43 2.28 1.18 1.03 -2.77% YoY % -30.40% 184.09% 2.33% -81.14% 93.22% 14.56% - Horiz. % 84.47% 121.36% 42.72% 41.75% 221.36% 114.56% 100.00%
EPS 0.33 -0.14 -0.32 -0.66 -1.19 -1.55 -0.10 - YoY % 335.71% 56.25% 51.52% 44.54% 23.23% -1,450.00% - Horiz. % -330.00% 140.00% 320.00% 660.00% 1,190.00% 1,550.00% 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 0.0370 0.0370 0.3700 0.0400 0.0400 0.0477 0.0279 4.81% YoY % 0.00% -90.00% 825.00% 0.00% -16.14% 70.97% - Horiz. % 132.62% 132.62% 1,326.16% 143.37% 143.37% 170.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,092,286 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 0.19 0.27 0.09 0.09 0.22 0.10 0.03 35.98% YoY % -29.63% 200.00% 0.00% -59.09% 120.00% 233.33% - Horiz. % 633.33% 900.00% 300.00% 300.00% 733.33% 333.33% 100.00%
EPS 0.07 -0.03 -0.06 -0.13 -0.12 -0.13 0.00 - YoY % 333.33% 50.00% 53.85% -8.33% 7.69% 0.00% - Horiz. % -53.85% 23.08% 46.15% 100.00% 92.31% 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 0.0080 0.0079 0.0730 0.0081 0.0039 0.0041 0.0009 43.88% YoY % 1.27% -89.18% 801.23% 107.69% -4.88% 355.56% - Horiz. % 888.89% 877.78% 8,111.11% 900.00% 433.33% 455.56% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.0350 0.0350 0.0400 0.0450 0.0900 0.0800 0.1300 -
P/RPS 4.04 2.80 9.18 10.49 3.95 6.76 12.63 -17.29% YoY % 44.29% -69.50% -12.49% 165.57% -41.57% -46.48% - Horiz. % 31.99% 22.17% 72.68% 83.06% 31.27% 53.52% 100.00%
P/EPS 10.72 -25.68 -12.50 -7.09 -7.56 -5.18 -130.00 - YoY % 141.74% -105.44% -76.30% 6.22% -45.95% 96.02% - Horiz. % -8.25% 19.75% 9.62% 5.45% 5.82% 3.98% 100.00%
EY 9.33 -3.89 -8.00 -14.10 -13.22 -19.30 -0.77 - YoY % 339.85% 51.37% 43.26% -6.66% 31.50% -2,406.49% - Horiz. % -1,211.69% 505.19% 1,038.96% 1,831.17% 1,716.88% 2,506.49% 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 0.95 0.95 0.11 1.13 2.25 1.68 4.66 -23.26% YoY % 0.00% 763.64% -90.27% -49.78% 33.93% -63.95% - Horiz. % 20.39% 20.39% 2.36% 24.25% 48.28% 36.05% 100.00%
Price Multiplier on Announcement Date 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/03/18 31/03/17 30/03/16 31/03/15 31/03/14 28/03/13 27/03/12 -
Price 0.0300 0.0400 0.0450 0.0550 0.0850 0.0650 0.1600 -
P/RPS 3.46 3.20 10.33 12.82 3.73 5.50 15.55 -22.14% YoY % 8.12% -69.02% -19.42% 243.70% -32.18% -64.63% - Horiz. % 22.25% 20.58% 66.43% 82.44% 23.99% 35.37% 100.00%
P/EPS 9.19 -29.35 -14.06 -8.67 -7.14 -4.21 -160.00 - YoY % 131.31% -108.75% -62.17% -21.43% -69.60% 97.37% - Horiz. % -5.74% 18.34% 8.79% 5.42% 4.46% 2.63% 100.00%
EY 10.89 -3.41 -7.11 -11.54 -14.00 -23.75 -0.63 - YoY % 419.35% 52.04% 38.39% 17.57% 41.05% -3,669.84% - Horiz. % -1,728.57% 541.27% 1,128.57% 1,831.75% 2,222.22% 3,769.84% 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 0.81 1.08 0.12 1.38 2.13 1.36 5.73 -27.80% YoY % -25.00% 800.00% -91.30% -35.21% 56.62% -76.27% - Horiz. % 14.14% 18.85% 2.09% 24.08% 37.17% 23.73% 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 4Q15.pdf 
