[SCBUILD] YoY Quarter Result on 2016-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 559 3,548 2,972 16,647 4,497 4,561 9,333 -35.12% YoY % -84.24% 19.38% -82.15% 270.18% -1.40% -51.13% - Horiz. % 5.99% 38.02% 31.84% 178.37% 48.18% 48.87% 100.00%
PBT -572 -283 -889 394 -269 104 1,765 - YoY % -102.12% 68.17% -325.63% 246.47% -358.65% -94.11% - Horiz. % -32.41% -16.03% -50.37% 22.32% -15.24% 5.89% 100.00%
Tax 0 0 0 -74 0 0 -170 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% 43.53% -0.00% -0.00% 100.00%
NP -572 -283 -889 320 -269 104 1,595 - YoY % -102.12% 68.17% -377.81% 218.96% -358.65% -93.48% - Horiz. % -35.86% -17.74% -55.74% 20.06% -16.87% 6.52% 100.00%
NP to SH -572 -283 -889 320 -42 30 -108 29.20% YoY % -102.12% 68.17% -377.81% 861.90% -240.00% 127.78% - Horiz. % 529.63% 262.04% 823.15% -296.30% 38.89% -27.78% 100.00%
Tax Rate - % - % - % 18.78 % - % - % 9.63 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 195.02% 0.00% 0.00% 100.00%
Total Cost 1,131 3,831 3,861 16,327 4,766 4,457 7,738 -25.59% YoY % -70.48% -0.78% -76.35% 242.57% 6.93% -42.40% - Horiz. % 14.62% 49.51% 49.90% 211.00% 61.59% 57.60% 100.00%
Net Worth 32,674 32,673 30,907 33,600 16,799 8,999 14,399 13.42% YoY % 0.00% 5.71% -8.01% 100.00% 86.67% -37.50% - Horiz. % 226.91% 226.90% 214.64% 233.33% 116.67% 62.50% 100.00%
Dividend 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 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 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 32,674 32,673 30,907 33,600 16,799 8,999 14,399 13.42% YoY % 0.00% 5.71% -8.01% 100.00% 86.67% -37.50% - Horiz. % 226.91% 226.90% 214.64% 233.33% 116.67% 62.50% 100.00%
NOSH 883,090 883,077 883,078 800,000 420,000 300,000 360,000 14.79% YoY % 0.00% -0.00% 10.38% 90.48% 40.00% -16.67% - Horiz. % 245.30% 245.30% 245.30% 222.22% 116.67% 83.33% 100.00%
Ratio Analysis 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin -102.33 % -7.98 % -29.91 % 1.92 % -5.98 % 2.28 % 17.09 % - YoY % -1,182.33% 73.32% -1,657.81% 132.11% -362.28% -86.66% - Horiz. % -598.77% -46.69% -175.01% 11.23% -34.99% 13.34% 100.00%
ROE -1.75 % -0.87 % -2.88 % 0.95 % -0.25 % 0.33 % -0.75 % 13.91% YoY % -101.15% 69.79% -403.16% 480.00% -175.76% 144.00% - Horiz. % 233.33% 116.00% 384.00% -126.67% 33.33% -44.00% 100.00%
Per Share 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 0.06 0.40 0.34 2.08 1.07 1.52 2.59 -43.93% YoY % -85.00% 17.65% -83.65% 94.39% -29.61% -41.31% - Horiz. % 2.32% 15.44% 13.13% 80.31% 41.31% 58.69% 100.00%
EPS -0.06 -0.03 -0.10 0.04 -0.01 0.01 -0.03 11.24% YoY % -100.00% 70.00% -350.00% 500.00% -200.00% 133.33% - Horiz. % 200.00% 100.00% 333.33% -133.33% 33.33% -33.33% 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 0.0350 0.0420 0.0400 0.0300 0.0400 -1.19% YoY % 0.00% 5.71% -16.67% 5.00% 33.33% -25.00% - Horiz. % 92.50% 92.50% 87.50% 105.00% 100.00% 75.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,092,286 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 0.01 0.09 0.07 0.41 0.11 0.11 0.23 -38.24% YoY % -88.89% 28.57% -82.93% 272.73% 0.00% -52.17% - Horiz. % 4.35% 39.13% 30.43% 178.26% 47.83% 47.83% 100.00%
EPS -0.01 -0.01 -0.02 0.01 0.00 0.00 0.00 - YoY % 0.00% 50.00% -300.00% 0.00% 0.00% 0.00% - Horiz. % -100.00% -100.00% -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 0.0080 0.0080 0.0076 0.0082 0.0041 0.0022 0.0035 13.55% YoY % 0.00% 5.26% -7.32% 100.00% 86.36% -37.14% - Horiz. % 228.57% 228.57% 217.14% 234.29% 117.14% 62.86% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/01/20 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 0.0250 0.0250 0.0300 0.0450 0.0500 0.0900 0.1250 -
P/RPS 39.49 6.22 8.91 2.16 4.67 5.92 4.82 38.16% YoY % 534.89% -30.19% 312.50% -53.75% -21.11% 22.82% - Horiz. % 819.29% 129.05% 184.85% 44.81% 96.89% 122.82% 100.00%
P/EPS -38.60 -78.01 -29.80 112.50 -500.00 900.00 -416.67 -30.62% YoY % 50.52% -161.78% -126.49% 122.50% -155.56% 316.00% - Horiz. % 9.26% 18.72% 7.15% -27.00% 120.00% -216.00% 100.00%
EY -2.59 -1.28 -3.36 0.89 -0.20 0.11 -0.24 44.13% YoY % -102.34% 61.90% -477.53% 545.00% -281.82% 145.83% - Horiz. % 1,079.17% 533.33% 1,400.00% -370.83% 83.33% -45.83% 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 0.68 0.68 0.86 1.07 1.25 3.00 3.13 -20.91% YoY % 0.00% -20.93% -19.63% -14.40% -58.33% -4.15% - Horiz. % 21.73% 21.73% 27.48% 34.19% 39.94% 95.85% 100.00%
Price Multiplier on Announcement Date 31/01/20 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 29/04/20 28/09/18 21/09/17 23/09/16 29/09/15 25/09/14 27/09/13 -
Price 0.0200 0.0200 0.0300 0.0450 0.0500 0.0950 0.1100 -
P/RPS 31.60 4.98 8.91 2.16 4.67 6.25 4.24 36.16% YoY % 534.54% -44.11% 312.50% -53.75% -25.28% 47.41% - Horiz. % 745.28% 117.45% 210.14% 50.94% 110.14% 147.41% 100.00%
P/EPS -30.88 -62.41 -29.80 112.50 -500.00 950.00 -366.67 -31.63% YoY % 50.52% -109.43% -126.49% 122.50% -152.63% 359.09% - Horiz. % 8.42% 17.02% 8.13% -30.68% 136.36% -259.09% 100.00%
EY -3.24 -1.60 -3.36 0.89 -0.20 0.11 -0.27 46.51% YoY % -102.50% 52.38% -477.53% 545.00% -281.82% 140.74% - Horiz. % 1,200.00% 592.59% 1,244.44% -329.63% 74.07% -40.74% 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 0.54 0.54 0.86 1.07 1.25 3.17 2.75 -22.13% YoY % 0.00% -37.21% -19.63% -14.40% -60.57% 15.27% - Horiz. % 19.64% 19.64% 31.27% 38.91% 45.45% 115.27% 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
SC Estate Builder Berhad - 2nd Quarterly Result ended 31 July 2016.pdf 
