[SCBUILD] YoY Quarter Result on 2014-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 2,034 15,450 5,720 3,768 11,794 6,087 1,180 9.49% YoY % -86.83% 170.10% 51.80% -68.05% 93.76% 415.85% - Horiz. % 172.37% 1,309.32% 484.75% 319.32% 999.49% 515.85% 100.00%
PBT -831 400 -474 -935 2,962 -339 -380 13.92% YoY % -307.75% 184.39% 49.30% -131.57% 973.75% 10.79% - Horiz. % 218.68% -105.26% 124.74% 246.05% -779.47% 89.21% 100.00%
Tax -24 -265 0 40 -931 0 0 - YoY % 90.94% 0.00% 0.00% 104.30% 0.00% 0.00% - Horiz. % 2.58% 28.46% -0.00% -4.30% 100.00% - -
NP -855 135 -474 -895 2,031 -339 -380 14.46% YoY % -733.33% 128.48% 47.04% -144.07% 699.12% 10.79% - Horiz. % 225.00% -35.53% 124.74% 235.53% -534.47% 89.21% 100.00%
NP to SH -855 135 -1,348 -836 -201 -339 -380 14.46% YoY % -733.33% 110.01% -61.24% -315.92% 40.71% 10.79% - Horiz. % 225.00% -35.53% 354.74% 220.00% 52.89% 89.21% 100.00%
Tax Rate - % 66.25 % - % - % 31.43 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 210.79% 0.00% 0.00% 100.00% - -
Total Cost 2,889 15,315 6,194 4,663 9,763 6,426 1,560 10.81% YoY % -81.14% 147.26% 32.83% -52.24% 51.93% 311.92% - Horiz. % 185.19% 981.73% 397.05% 298.91% 625.83% 411.92% 100.00%
Net Worth 29,884 33,400 31,717 12,414 13,399 21,017 3,940 40.12% YoY % -10.53% 5.31% 155.49% -7.36% -36.25% 433.35% - Horiz. % 758.36% 847.57% 804.87% 315.02% 340.04% 533.35% 100.00%
Dividend 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 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 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 29,884 33,400 31,717 12,414 13,399 21,017 3,940 40.12% YoY % -10.53% 5.31% 155.49% -7.36% -36.25% 433.35% - Horiz. % 758.36% 847.57% 804.87% 315.02% 340.04% 533.35% 100.00%
NOSH 878,965 878,965 792,941 413,809 335,000 338,999 140,740 35.67% YoY % 0.00% 10.85% 91.62% 23.53% -1.18% 140.87% - Horiz. % 624.53% 624.53% 563.41% 294.02% 238.03% 240.87% 100.00%
Ratio Analysis 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin -42.04 % 0.87 % -8.29 % -23.75 % 17.22 % -5.57 % -32.20 % 4.54% YoY % -4,932.18% 110.49% 65.09% -237.92% 409.16% 82.70% - Horiz. % 130.56% -2.70% 25.75% 73.76% -53.48% 17.30% 100.00%
ROE -2.86 % 0.40 % -4.25 % -6.73 % -1.50 % -1.61 % -9.64 % -18.32% YoY % -815.00% 109.41% 36.85% -348.67% 6.83% 83.30% - Horiz. % 29.67% -4.15% 44.09% 69.81% 15.56% 16.70% 100.00%
Per Share 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 0.23 1.76 0.72 0.91 3.52 1.80 0.84 -19.40% YoY % -86.93% 144.44% -20.88% -74.15% 95.56% 114.29% - Horiz. % 27.38% 209.52% 85.71% 108.33% 419.05% 214.29% 100.00%
EPS -0.10 0.01 -0.17 -0.21 -0.06 -0.10 -0.27 -15.24% YoY % -1,100.00% 105.88% 19.05% -250.00% 40.00% 62.96% - Horiz. % 37.04% -3.70% 62.96% 77.78% 22.22% 37.04% 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 0.0340 0.0380 0.0400 0.0300 0.0400 0.0620 0.0280 3.29% YoY % -10.53% -5.00% 33.33% -25.00% -35.48% 121.43% - Horiz. % 121.43% 135.71% 142.86% 107.14% 142.86% 221.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,222,272 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 0.06 0.48 0.18 0.12 0.37 0.19 0.04 6.98% YoY % -87.50% 166.67% 50.00% -67.57% 94.74% 375.00% - Horiz. % 150.00% 1,200.00% 450.00% 300.00% 925.00% 475.00% 100.00%
EPS -0.03 0.00 -0.04 -0.03 -0.01 -0.01 -0.01 20.07% YoY % 0.00% 0.00% -33.33% -200.00% 0.00% 0.00% - Horiz. % 300.00% -0.00% 400.00% 300.00% 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 0.0093 0.0104 0.0098 0.0039 0.0042 0.0065 0.0012 40.63% YoY % -10.58% 6.12% 151.28% -7.14% -35.38% 441.67% - Horiz. % 775.00% 866.67% 816.67% 325.00% 350.00% 541.67% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.0400 0.0350 0.0500 0.0650 0.1000 0.0900 0.1400 -
P/RPS 17.29 1.99 6.93 7.14 2.84 5.01 16.70 0.58% YoY % 768.84% -71.28% -2.94% 151.41% -43.31% -70.00% - Horiz. % 103.53% 11.92% 41.50% 42.75% 17.01% 30.00% 100.00%
P/EPS -41.12 227.88 -29.41 -32.17 -166.67 -90.00 -51.85 -3.79% YoY % -118.04% 874.84% 8.58% 80.70% -85.19% -73.58% - Horiz. % 79.31% -439.50% 56.72% 62.04% 321.45% 173.58% 100.00%
EY -2.43 0.44 -3.40 -3.11 -0.60 -1.11 -1.93 3.91% YoY % -652.27% 112.94% -9.32% -418.33% 45.95% 42.49% - Horiz. % 125.91% -22.80% 176.17% 161.14% 31.09% 57.51% 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 1.18 0.92 1.25 2.17 2.50 1.45 5.00 -21.37% YoY % 28.26% -26.40% -42.40% -13.20% 72.41% -71.00% - Horiz. % 23.60% 18.40% 25.00% 43.40% 50.00% 29.00% 100.00%
Price Multiplier on Announcement Date 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 22/12/17 22/12/16 17/12/15 15/12/14 23/12/13 21/12/12 20/12/11 -
Price 0.0400 0.0400 0.0450 0.0400 0.0950 0.0800 0.1600 -
P/RPS 17.29 2.28 6.24 4.39 2.70 4.46 19.08 -1.63% YoY % 658.33% -63.46% 42.14% 62.59% -39.46% -76.62% - Horiz. % 90.62% 11.95% 32.70% 23.01% 14.15% 23.38% 100.00%
P/EPS -41.12 260.43 -26.47 -19.80 -158.33 -80.00 -59.26 -5.90% YoY % -115.79% 1,083.87% -33.69% 87.49% -97.91% -35.00% - Horiz. % 69.39% -439.47% 44.67% 33.41% 267.18% 135.00% 100.00%
EY -2.43 0.38 -3.78 -5.05 -0.63 -1.25 -1.69 6.23% YoY % -739.47% 110.05% 25.15% -701.59% 49.60% 26.04% - Horiz. % 143.79% -22.49% 223.67% 298.82% 37.28% 73.96% 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 1.18 1.05 1.13 1.33 2.38 1.29 5.71 -23.09% YoY % 12.38% -7.08% -15.04% -44.12% 84.50% -77.41% - Horiz. % 20.67% 18.39% 19.79% 23.29% 41.68% 22.59% 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