[SCBUILD] YoY Quarter Result on 2012-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 5,720 3,768 11,794 6,087 1,180 3,933 1,995 19.18% YoY % 51.80% -68.05% 93.76% 415.85% -70.00% 97.14% - Horiz. % 286.72% 188.87% 591.18% 305.11% 59.15% 197.14% 100.00%
PBT -474 -935 2,962 -339 -380 560 -694 -6.15% YoY % 49.30% -131.57% 973.75% 10.79% -167.86% 180.69% - Horiz. % 68.30% 134.73% -426.80% 48.85% 54.76% -80.69% 100.00%
Tax 0 40 -931 0 0 0 0 - YoY % 0.00% 104.30% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -4.30% 100.00% - - - -
NP -474 -895 2,031 -339 -380 560 -694 -6.15% YoY % 47.04% -144.07% 699.12% 10.79% -167.86% 180.69% - Horiz. % 68.30% 128.96% -292.65% 48.85% 54.76% -80.69% 100.00%
NP to SH -1,348 -836 -201 -339 -380 560 -694 11.69% YoY % -61.24% -315.92% 40.71% 10.79% -167.86% 180.69% - Horiz. % 194.24% 120.46% 28.96% 48.85% 54.76% -80.69% 100.00%
Tax Rate - % - % 31.43 % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 6,194 4,663 9,763 6,426 1,560 3,373 2,689 14.91% YoY % 32.83% -52.24% 51.93% 311.92% -53.75% 25.44% - Horiz. % 230.35% 173.41% 363.07% 238.97% 58.01% 125.44% 100.00%
Net Worth 31,717 12,414 13,399 21,017 3,940 4,555 5,163 35.31% YoY % 155.49% -7.36% -36.25% 433.35% -13.50% -11.77% - Horiz. % 614.28% 240.43% 259.52% 407.06% 76.32% 88.23% 100.00%
Dividend 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 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 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 31,717 12,414 13,399 21,017 3,940 4,555 5,163 35.31% YoY % 155.49% -7.36% -36.25% 433.35% -13.50% -11.77% - Horiz. % 614.28% 240.43% 259.52% 407.06% 76.32% 88.23% 100.00%
NOSH 792,941 413,809 335,000 338,999 140,740 139,749 138,800 33.69% YoY % 91.62% 23.53% -1.18% 140.87% 0.71% 0.68% - Horiz. % 571.28% 298.13% 241.35% 244.24% 101.40% 100.68% 100.00%
Ratio Analysis 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin -8.29 % -23.75 % 17.22 % -5.57 % -32.20 % 14.24 % -34.79 % -21.25% YoY % 65.09% -237.92% 409.16% 82.70% -326.12% 140.93% - Horiz. % 23.83% 68.27% -49.50% 16.01% 92.56% -40.93% 100.00%
ROE -4.25 % -6.73 % -1.50 % -1.61 % -9.64 % 12.29 % -13.44 % -17.45% YoY % 36.85% -348.67% 6.83% 83.30% -178.44% 191.44% - Horiz. % 31.62% 50.07% 11.16% 11.98% 71.73% -91.44% 100.00%
Per Share 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 0.72 0.91 3.52 1.80 0.84 2.81 1.44 -10.91% YoY % -20.88% -74.15% 95.56% 114.29% -70.11% 95.14% - Horiz. % 50.00% 63.19% 244.44% 125.00% 58.33% 195.14% 100.00%
EPS -0.17 -0.21 -0.06 -0.10 -0.27 0.40 -0.50 -16.45% YoY % 19.05% -250.00% 40.00% 62.96% -167.50% 180.00% - Horiz. % 34.00% 42.00% 12.00% 20.00% 54.00% -80.00% 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 0.0400 0.0300 0.0400 0.0620 0.0280 0.0326 0.0372 1.22% YoY % 33.33% -25.00% -35.48% 121.43% -14.11% -12.37% - Horiz. % 107.53% 80.65% 107.53% 166.67% 75.27% 87.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,092,286 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 0.14 0.09 0.29 0.15 0.03 0.10 0.05 18.71% YoY % 55.56% -68.97% 93.33% 400.00% -70.00% 100.00% - Horiz. % 280.00% 180.00% 580.00% 300.00% 60.00% 200.00% 100.00%
EPS -0.03 -0.02 0.00 -0.01 -0.01 0.01 -0.02 6.99% YoY % -50.00% 0.00% 0.00% 0.00% -200.00% 150.00% - Horiz. % 150.00% 100.00% -0.00% 50.00% 50.00% -50.00% 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 0.0078 0.0030 0.0033 0.0051 0.0010 0.0011 0.0013 34.78% YoY % 160.00% -9.09% -35.29% 410.00% -9.09% -15.38% - Horiz. % 600.00% 230.77% 253.85% 392.31% 76.92% 84.62% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.0500 0.0650 0.1000 0.0900 0.1400 0.0500 0.0500 -
P/RPS 6.93 7.14 2.84 5.01 16.70 1.78 3.48 12.16% YoY % -2.94% 151.41% -43.31% -70.00% 838.20% -48.85% - Horiz. % 199.14% 205.17% 81.61% 143.97% 479.89% 51.15% 100.00%
P/EPS -29.41 -32.17 -166.67 -90.00 -51.85 12.48 -10.00 19.69% YoY % 8.58% 80.70% -85.19% -73.58% -515.46% 224.80% - Horiz. % 294.10% 321.70% 1,666.70% 900.00% 518.50% -124.80% 100.00%
EY -3.40 -3.11 -0.60 -1.11 -1.93 8.01 -10.00 -16.45% YoY % -9.32% -418.33% 45.95% 42.49% -124.09% 180.10% - Horiz. % 34.00% 31.10% 6.00% 11.10% 19.30% -80.10% 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 1.25 2.17 2.50 1.45 5.00 1.53 1.34 -1.15% YoY % -42.40% -13.20% 72.41% -71.00% 226.80% 14.18% - Horiz. % 93.28% 161.94% 186.57% 108.21% 373.13% 114.18% 100.00%
Price Multiplier on Announcement Date 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 17/12/15 15/12/14 23/12/13 21/12/12 20/12/11 29/12/10 23/12/09 -
Price 0.0450 0.0400 0.0950 0.0800 0.1600 0.0400 0.0500 -
P/RPS 6.24 4.39 2.70 4.46 19.08 1.42 3.48 10.22% YoY % 42.14% 62.59% -39.46% -76.62% 1,243.66% -59.20% - Horiz. % 179.31% 126.15% 77.59% 128.16% 548.28% 40.80% 100.00%
P/EPS -26.47 -19.80 -158.33 -80.00 -59.26 9.98 -10.00 17.61% YoY % -33.69% 87.49% -97.91% -35.00% -693.79% 199.80% - Horiz. % 264.70% 198.00% 1,583.30% 800.00% 592.60% -99.80% 100.00%
EY -3.78 -5.05 -0.63 -1.25 -1.69 10.02 -10.00 -14.96% YoY % 25.15% -701.59% 49.60% 26.04% -116.87% 200.20% - Horiz. % 37.80% 50.50% 6.30% 12.50% 16.90% -100.20% 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 1.13 1.33 2.38 1.29 5.71 1.23 1.34 -2.80% YoY % -15.04% -44.12% 84.50% -77.41% 364.23% -8.21% - Horiz. % 84.33% 99.25% 177.61% 96.27% 426.12% 91.79% 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
3Q13 - results.pdf 
