[SCBUILD] YoY Quarter Result on 2020-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/23 30/04/22 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 0 4,252 530 517 857 8,866 2,106 - YoY % 0.00% 702.26% 2.51% -39.67% -90.33% 320.99% - Horiz. % 0.00% 201.90% 25.17% 24.55% 40.69% 420.99% 100.00%
PBT -283 -597 -283 -350 -542 17 -260 1.22% YoY % 52.60% -110.95% 19.14% 35.42% -3,288.24% 106.54% - Horiz. % 108.85% 229.62% 108.85% 134.62% 208.46% -6.54% 100.00%
Tax 0 -7 0 0 0 -75 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% 9.33% -0.00% -0.00% -0.00% 100.00% -
NP -283 -604 -283 -350 -542 -58 -260 1.22% YoY % 53.15% -113.43% 19.14% 35.42% -834.48% 77.69% - Horiz. % 108.85% 232.31% 108.85% 134.62% 208.46% 22.31% 100.00%
NP to SH -283 -604 -283 -350 -542 -58 -260 1.22% YoY % 53.15% -113.43% 19.14% 35.42% -834.48% 77.69% - Horiz. % 108.85% 232.31% 108.85% 134.62% 208.46% 22.31% 100.00%
Tax Rate - % - % - % - % - % 441.18 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 283 4,856 813 867 1,399 8,924 2,366 -26.16% YoY % -94.17% 497.29% -6.23% -38.03% -84.32% 277.18% - Horiz. % 11.96% 205.24% 34.36% 36.64% 59.13% 377.18% 100.00%
Net Worth 34,370 35,439 33,557 33,556 32,673 32,521 31,199 1.39% YoY % -3.02% 5.61% 0.00% 2.70% 0.47% 4.24% - Horiz. % 110.16% 113.59% 107.56% 107.55% 104.72% 104.24% 100.00%
Dividend 30/04/23 30/04/22 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 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 30/04/23 30/04/22 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 34,370 35,439 33,557 33,556 32,673 32,521 31,199 1.39% YoY % -3.02% 5.61% 0.00% 2.70% 0.47% 4.24% - Horiz. % 110.16% 113.59% 107.56% 107.55% 104.72% 104.24% 100.00%
NOSH 1,074,090 1,073,927 883,090 883,077 883,077 878,965 866,666 3.11% YoY % 0.02% 21.61% 0.00% 0.00% 0.47% 1.42% - Horiz. % 123.93% 123.91% 101.90% 101.89% 101.89% 101.42% 100.00%
Ratio Analysis 30/04/23 30/04/22 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 0.00 % -14.21 % -53.40 % -67.70 % -63.24 % -0.65 % -12.35 % - YoY % 0.00% 73.39% 21.12% -7.05% -9,629.23% 94.74% - Horiz. % -0.00% 115.06% 432.39% 548.18% 512.06% 5.26% 100.00%
ROE -0.82 % -1.70 % -0.84 % -1.04 % -1.66 % -0.18 % -0.83 % -0.17% YoY % 51.76% -102.38% 19.23% 37.35% -822.22% 78.31% - Horiz. % 98.80% 204.82% 101.20% 125.30% 200.00% 21.69% 100.00%
Per Share 30/04/23 30/04/22 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 CAGR
RPS - 0.40 0.06 0.06 0.10 1.01 0.24 - YoY % 0.00% 566.67% 0.00% -40.00% -90.10% 320.83% - Horiz. % 0.00% 166.67% 25.00% 25.00% 41.67% 420.83% 100.00%
EPS -0.03 -0.06 -0.03 -0.04 -0.06 -0.01 -0.03 - YoY % 50.00% -100.00% 25.00% 33.33% -500.00% 66.67% - Horiz. % 100.00% 200.00% 100.00% 133.33% 200.00% 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 0.0320 0.0330 0.0380 0.0380 0.0370 0.0370 0.0360 -1.67% YoY % -3.03% -13.16% 0.00% 2.70% 0.00% 2.78% - Horiz. % 88.89% 91.67% 105.56% 105.56% 102.78% 102.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,092,286 30/04/23 30/04/22 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 CAGR
RPS - 0.10 0.01 0.01 0.02 0.22 0.05 - YoY % 0.00% 900.00% 0.00% -50.00% -90.91% 340.00% - Horiz. % 0.00% 200.00% 20.00% 20.00% 40.00% 440.00% 100.00%
EPS -0.01 -0.01 -0.01 -0.01 -0.01 0.00 -0.01 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% -0.00% 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 0.0084 0.0087 0.0082 0.0082 0.0080 0.0079 0.0076 1.44% YoY % -3.45% 6.10% 0.00% 2.50% 1.27% 3.95% - Horiz. % 110.53% 114.47% 107.89% 107.89% 105.26% 103.95% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 30/04/22 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 CAGR
Date 28/04/23 29/04/22 30/10/20 31/10/19 30/04/18 28/04/17 29/04/16 -
Price 0.0450 0.0700 0.0450 0.0300 0.0350 0.0400 0.0400 -
P/RPS 0.00 17.68 74.98 51.24 36.07 3.97 16.46 - YoY % 0.00% -76.42% 46.33% 42.06% 808.56% -75.88% - Horiz. % 0.00% 107.41% 455.53% 311.30% 219.14% 24.12% 100.00%
P/EPS -170.79 -124.46 -140.42 -75.69 -57.03 -606.18 -133.33 3.60% YoY % -37.22% 11.37% -85.52% -32.72% 90.59% -354.65% - Horiz. % 128.10% 93.35% 105.32% 56.77% 42.77% 454.65% 100.00%
EY -0.59 -0.80 -0.71 -1.32 -1.75 -0.16 -0.75 -3.37% YoY % 26.25% -12.68% 46.21% 24.57% -993.75% 78.67% - Horiz. % 78.67% 106.67% 94.67% 176.00% 233.33% 21.33% 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 1.41 2.12 1.18 0.79 0.95 1.08 1.11 3.48% YoY % -33.49% 79.66% 49.37% -16.84% -12.04% -2.70% - Horiz. % 127.03% 190.99% 106.31% 71.17% 85.59% 97.30% 100.00%
Price Multiplier on Announcement Date 30/04/23 30/04/22 31/10/20 31/10/19 30/04/18 30/04/17 30/04/16 CAGR
Date 23/06/23 30/06/22 31/12/20 - 29/06/18 16/06/17 30/06/16 -
Price 0.0400 0.0600 0.0600 0.0300 0.0250 0.0400 0.0450 -
P/RPS 0.00 15.15 99.97 51.24 25.76 3.97 18.52 - YoY % 0.00% -84.85% 95.10% 98.91% 548.87% -78.56% - Horiz. % 0.00% 81.80% 539.79% 276.67% 139.09% 21.44% 100.00%
P/EPS -151.81 -106.68 -187.23 -75.69 -40.73 -606.18 -150.00 0.17% YoY % -42.30% 43.02% -147.36% -85.83% 93.28% -304.12% - Horiz. % 101.21% 71.12% 124.82% 50.46% 27.15% 404.12% 100.00%
EY -0.66 -0.94 -0.53 -1.32 -2.46 -0.16 -0.67 -0.21% YoY % 29.79% -77.36% 59.85% 46.34% -1,437.50% 76.12% - Horiz. % 98.51% 140.30% 79.10% 197.01% 367.16% 23.88% 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 1.82 1.58 0.79 0.68 1.08 1.25 - YoY % -31.32% 15.19% 100.00% 16.18% -37.04% -13.60% - Horiz. % 100.00% 145.60% 126.40% 63.20% 54.40% 86.40% 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 - 1st Quarter Ended 31.10.20 result.pdf 
