Income Statement SC Estate Builder

Stocks

0109

MYQ0109OO007

Homebuilding

Market Closed - BURSA MALAYSIA Other stock markets 04:50:03 2026-07-24 EDT			5-day change	1st Jan Change
0.0100 ^MYR	0.00%		0.00%	-

06-30	SC Estate Builder Berhad Reports Earnings Results for the First Quarter Ended April 30, 2026	CI
06-30	SC Estate Builder's Profit Drops Marginally in Fiscal Q1	MT

d0c6bd2.ZnaW460OAWhs06qy_OHb_3BNa3rQuSGjxOwwMws_q_s.CBnPluBiUCA8qvXzsLP2vBIGKAmfgXHI979GVT1UhowWMqKkm2ZCLzPqmg

Published financial data: SC ESTATE BUILDER

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: January	2020	2021	2023	2024	2026
Revenues	6.28M	3.35M	1.65M	6.15M	23.78M
Total Revenues	6.28M	3.35M	1.65M	6.15M	23.78M
Cost of Goods Sold, Total	3.18M	2.87M	1.49M	5.8M	19.9M
Gross Profit	3.1M	477K	156K	347K	3.88M
Selling General & Admin Expenses, Total	2.54M	2.36M	2.55M	8.67M	2.54M
Other Operating Expenses	10K	-11.19K	-1.25K	-96.54K	-133K
Other Operating Expenses, Total	2.55M	2.35M	2.55M	8.58M	2.4M
Operating Income	554K	-1.88M	-2.4M	-8.23M	1.48M
Interest Expense, Total	-33.86K	-3.31K	-	-2.46K	-10.49K
Interest And Investment Income	9.63K	26.99K	3.1K	68.09K	-
Net Interest Expenses	-24.23K	23.68K	3.1K	65.63K	-10.49K
Income (Loss) On Equity Invest.	-	-	-	-	-
Currency Exchange Gains (Loss)	-	-	-	-	-
EBT, Excl. Unusual Items	529K	-1.85M	-2.39M	-8.16M	1.47M
Gain (Loss) On Sale Of Assets	-	-	54.13K	-	-
EBT, Incl. Unusual Items	529K	-1.85M	-2.34M	-8.16M	1.47M
Income Tax Expense	313K	8.68K	317K	-2.8K	442K
Earnings From Continuing Operations	217K	-1.86M	-2.66M	-8.16M	1.02M
Earnings Of Discontinued Operations	-	-	-	-	-
Net Income to Company	217K	-1.86M	-2.66M	-8.16M	1.02M
Minority Interest	-	-	-	-	-
Net Income - (IS)	217K	-1.86M	-2.66M	-8.16M	1.02M
Net Income to Common Incl Extra Items	217K	-1.86M	-2.66M	-8.16M	1.02M
Net Income to Common Excl. Extra Items	217K	-1.86M	-2.66M	-8.16M	1.02M
Per Share Items
Net EPS - Basic	0	-0	-0	-0	0
Basic EPS - Continuing Operations	0	-0	-0	-0	0
Basic Weighted Average Shares Outstanding	883M	973M	1.07B	1.9B	3.13B
Net EPS - Diluted	0	-0	-0	-0	0
Diluted EPS - Continuing Operations	0	-0	-0	-0	0
Diluted Weighted Average Shares Outstanding	883M	973M	1.07B	1.9B	3.13B
Normalized Basic EPS	0	-0	-0	-0	0
Normalized Diluted EPS	0	-0	-0	-0	0
Supplemental Items
EBITDA	643K	-1.76M	-2.33M	-8.2M	1.51M
EBITA	554K	-1.88M	-2.4M	-8.23M	1.48M
EBIT	554K	-1.88M	-2.4M	-8.23M	1.48M
EBITDAR	-260K	-	-	-	2.32M
Effective Tax Rate - (Ratio)	59.09	-0.47	-13.56	0.03	30.17
Current Domestic Taxes	-	-	-	-	441K
Total Current Taxes	306K	11.58K	317K	-2.8K	441K
Deferred Domestic Taxes	-	-	-	-	1.29K
Total Deferred Taxes	6.83K	-2.91K	-	-	1.29K
Normalized Net Income	331K	-1.16M	-1.5M	-5.1M	916K
Interest on Long-Term Debt	33.94K	3.31K	3.31K	3.57K	15.73K
Supplemental Operating Expense Items
Selling and Marketing Expenses	-	-	-	-	-
General and Administrative Expenses	-	-	-	-	-
Net Rental Expense, Total	18.61K	-	-	-	53.58K
Imputed Operating Lease Interest Expense	-	-	-	-	-
Imputed Operating Lease Depreciation	-	-	-	-	-
Stock-Based Comp., Other (Total)	-	-	-	5.87M	-
Total Stock-Based Compensation	-	-	-	5.87M	-

Fiscal Period: January	2020	2021	2023	2024	2026
Assets
Cash And Equivalents	171K	1.29M	46.9K	6.68M	3.87M
Short Term Investments	22.25K	29.75K	6.77K	350K	116K
Total Cash And Short Term Investments	193K	1.32M	53.66K	7.03M	3.99M
Accounts Receivable, Total	14.07M	411K	2.74M	2.28M	10.78M
Other Receivables	3.81M	-	6.47K	10.43K	2.43M
Total Receivables	17.89M	411K	2.75M	2.29M	13.22M
Inventory	-	-	-	-	4.03M
Prepaid Expenses	-	-	-	-	-
Other Current Assets, Total	-	-	-	-	12.63M
Total Current Assets	18.08M	1.73M	2.8M	9.31M	33.86M
Gross Property Plant And Equipment	23.62M	40.35M	21.92M	22.21M	413K
Accumulated Depreciation	-600K	-965K	-93.17K	-146K	-125K
Net Property Plant And Equipment	23.02M	39.38M	21.83M	22.06M	288K
Long-term Investments	-	-	-	-	40
Goodwill	-	-	-	-	-
Other Long-Term Assets, Total	-	-	17.3M	17.3M	17.3M
Total Assets	41.1M	41.12M	41.93M	48.68M	51.45M
Liabilities
Accounts Payable, Total	3.89M	2.04M	1.47M	2.2M	-
Accrued Expenses, Total	547K	391K	309K	229K	183K
Short-term Borrowings	-	10.45K	-	-	-
Current Portion of Long-Term Debt	-	-	-	2.02M	477K
Current Portion of Leases	138K	94.07K	-	27.42K	44.56K
Current Income Taxes Payable	1.21M	622K	553K	-	601K
Unearned Revenue Current, Total	20.18K	-	-	-	597K
Other Current Liabilities	356K	101K	252K	2.06M	614K
Total Current Liabilities	6.15M	3.26M	2.58M	6.53M	2.52M
Long-Term Debt	-	-	-	-	-
Long-Term Leases	46.73K	-	-	184K	160K
Deferred Tax Liability Non Current	2.91K	-	-	-	1.94K
Other Non Current Liabilities	883K	883K	5.13M	-	-
Total Liabilities	7.09M	4.14M	7.71M	6.72M	2.68M
Common Stock, Total	31.28M	39.86M	40.87M	60.85M	66.13M
Additional Paid In Capital	-	-	-	-	-
Retained Earnings	2.74M	-2.88M	-6.65M	-18.89M	-17.35M
Comprehensive Income and Other	-	-	-	-	-
Total Common Equity	34.02M	36.98M	34.22M	41.96M	48.77M
Minority Interest	-	-	-	-	-
Total Equity	34.02M	36.98M	34.22M	41.96M	48.77M
Total Liabilities And Equity	41.1M	41.12M	41.93M	48.68M	51.45M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	883M	1.06B	1.07B	4.09B	5.32B
ECS Total Common Shares Outstanding	883M	1.06B	1.07B	4.09B	5.32B
Book Value / Share	0.04	0.03	0.03	0.01	0.01
Tangible Book Value	34.02M	36.98M	34.22M	41.96M	48.77M
Tangible Book Value Per Share	0.04	0.03	0.03	0.01	0.01
Total Debt	185K	105K	0	2.23M	682K
Net Debt	-8.3K	-1.22M	-53.66K	-4.79M	-3.3M
Debt Equivalent Oper. Leases	-	-	-	-	-
Minority Interest, Total (Incl. Fin. Div)	-	-	-	-	-
Equity Method Investments, Total	-	-	-	-	40
Account Code - Inventory Valuation	3	3	3	3	3
Inventories - Raw Materials, Total	-	-	-	-	-
Inventories - Work In Process, Total	-	-	-	-	-
Inventories - Finished Goods, Total	-	-	-	-	4.03M
Land - (BS)	22.61M	39.15M	21.85M	21.85M	-
Machinery, Total	478K	517K	68.82K	355K	369K
Accumulated Allowance for Doubtful Accounts (Supple)	678K	20.96K	123K	58.36K	-
Order Backlog	-	-	3.5M	-	-

Fiscal Period: January	2020	2021	2023	2024	2026
Net Income	-500K	-1.86M	-2.66M	-8.16M	1.02M
Depreciation & Amortization - CF	301K	314K	91.81K	34.99K	44.81K
Depreciation & Amortization, Total	301K	314K	91.81K	34.99K	44.81K
(Gain) Loss From Sale Of Asset	-	-	-54.13K	-	-
(Gain) Loss on Sale of Investments - (CF)	-	-	-	-	-
Asset Writedown & Restructuring Costs	-	-	45.24K	-	-
(Income) Loss On Equity Investments - (CF)	-	-	-	-	-
Stock-Based Compensation (CF)	-	-	-	5.87M	-
Provision and Write-off of Bad Debts	452K	20.96K	67.77K	-11.25K	-38.91K
Net Cash From Discontinued Operations	-	-	-	-	-
Other Operating Activities, Total	-403K	-587K	-46.43K	-401K	415K
Change In Accounts Receivable	12.89M	13.7M	-1.61M	322K	-5.63M
Change In Inventories	-	-	-	-	3.4M
Change In Accounts Payable	2.56M	-2.22M	1.17M	-211K	-1.46M
Change in Other Net Operating Assets	-	-	-	-280K	-2.06M
Cash from Operations	15.3M	9.37M	-3M	-2.84M	-4.31M
Capital Expenditure	-15.08M	-16.55M	-	-44.15K	-9.13K
Sale of Property, Plant, and Equipment	-	-	54.13K	-	-
Cash Acquisitions	-	-	-	-	-
Divestitures	-	-	-	-	-
Investment in Marketable and Equity Securities, Total	-	-	-	-	-27
Other Investing Activities, Total	-	-	-	-	-
Cash from Investing	-15.08M	-16.55M	54.13K	-44.15K	-9.16K
Short Term Debt Issued, Total	-	-	2.2M	-	-
Total Debt Issued	-	-	1.47M	-	-
Short Term Debt Repaid, Total	-1.04M	-62.08K	-	-215K	-1.54M
Long-Term Debt Repaid, Total	-338K	-217K	-44.31K	-8.84K	-50.72K
Total Debt Repaid	-921K	-279K	-29.54K	-149K	-1.06M
Issuance of Common Stock	443	8.58M	675K	7.45M	3.52M
Other Financing Activities, Total	-	-	-	-	-10.49K
Cash from Financing	-921K	8.3M	2.11M	7.3M	2.45M
Net Change in Cash	-706K	1.12M	-830K	4.42M	-1.87M
Supplemental Items
Cash Interest Paid	-	3.31K	-	2.46K	10.49K
Cash Income Tax Paid (Refund)	634K	596K	363K	369K	37.46K
Levered Free Cash Flow	-	-6.48M	-	-	-
Unlevered Free Cash Flow	-	-6.48M	-	-	-
Change In Net Working Capital	-	-10.93M	-	-	-
Net Debt Issued / Repaid	-921K	-279K	1.44M	-149K	-1.06M

Fiscal Period: January	2020	2021	2023	2024	2026
Profitability
Return on Assets	-	-2.99	-	-	-
Return on Total Capital	-	-3.47	-	-	-
Return On Equity %	-	-5.53	-	-	-
Return on Common Equity	-	-5.53	-	-	-
Margin Analysis
Gross Profit Margin %	49.4	14.24	9.45	5.65	16.32
SG&A Margin	40.42	70.55	154.89	141.16	10.67
EBITDA Margin %	10.24	-52.66	-141.59	-133.36	6.36
EBITA Margin %	8.81	-55.97	-145.36	-133.93	6.21
EBIT Margin %	8.81	-55.97	-145.36	-133.93	6.21
Income From Continuing Operations Margin %	3.45	-55.52	-161.13	-132.82	4.3
Net Income Margin %	3.45	-55.52	-161.13	-132.82	4.3
Net Avail. For Common Margin %	3.45	-55.52	-161.13	-132.82	4.3
Normalized Net Income Margin	5.27	-34.54	-90.73	-83.04	3.85
Levered Free Cash Flow Margin	-	-193.47	-	-	-
Unlevered Free Cash Flow Margin	-	-193.41	-	-	-
Asset Turnover
Asset Turnover	-	0.09	-	-	-
Fixed Assets Turnover	-	0.11	-	-	-
Receivables Turnover (Average Receivables)	-	0.46	-	-	-
Inventory Turnover (Average Inventory)	-	-	-	-	-
Short Term Liquidity
Current Ratio	2.94	0.53	1.08	1.43	13.46
Quick Ratio	2.94	0.53	1.08	1.43	6.84
Operating Cash Flow to Current Liabilities	2.49	2.88	-1.16	-0.43	-1.71
Days Sales Outstanding (Average Receivables)	-	790.52	-	-	-
Days Outstanding Inventory (Average Inventory)	-	-	-	-	-
Average Days Payable Outstanding	-	375	-	-	-
Cash Conversion Cycle (Average Days)	-	-	-	-	-
Long Term Solvency
Total Debt/Equity	0.54	0.28	-	5.32	1.4
Total Debt / Total Capital	0.54	0.28	-	5.05	1.38
LT Debt/Equity	0.14	-	-	0.44	0.33
Long-Term Debt / Total Capital	0.14	-	-	0.42	0.32
Total Liabilities / Total Assets	17.24	10.07	18.39	13.8	5.21
EBIT / Interest Expense	16.35	-566.89	-	-3.34K	140.74
EBITDA / Interest Expense	25.25	-471.99	-	-3.33K	145.01
(EBITDA - Capex) / Interest Expense	-420.09	-5.47K	-	-3.34K	144.14
Total Debt / EBITDA	0.22	-0.07	-	-0.27	0.45
Net Debt / EBITDA	-0.01	0.78	0.02	0.59	-2.17
Total Debt / (EBITDA - Capex)	-0.01	-0.01	-	-0.27	0.45
Net Debt / (EBITDA - Capex)	0	0.07	0.02	0.58	-2.19
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-35.5	-46.64	-	-	-
Gross Profit, 1 Yr. Growth %	-6.85	-84.61	-	-	-
EBITDA, 1 Yr. Growth %	-41.39	-374.5	-	-	-
EBITA, 1 Yr. Growth %	-34.31	-438.78	-	-	-
EBIT, 1 Yr. Growth %	-34.31	-438.78	-	-	-
Earnings From Cont. Operations, 1 Yr. Growth %	-23.21	-959.05	-	-	-
Net Income, 1 Yr. Growth %	-23.21	-959.05	-	-	-
Normalized Net Income, 1 Yr. Growth %	-37.19	-449.82	-	-	-
Diluted EPS Before Extra, 1 Yr. Growth %	-23.2	-880.41	-	-	-
Accounts Receivable, 1 Yr. Growth %	-	-97.09	-	-	-
Inventory, 1 Yr. Growth %	-	-	-	-	-
Net Property, Plant and Equip., 1 Yr. Growth %	-	71.07	-	-	-
Total Assets, 1 Yr. Growth %	-	10.1	-	-	-
Tangible Book Value, 1 Yr. Growth %	-	22.2	-	-	-
Common Equity, 1 Yr. Growth %	-	22.2	-	-	-
Cash From Operations, 1 Yr. Growth %	-1.51K	-38.64	-	-	-
Capital Expenditures, 1 Yr. Growth %	11.15K	9.74	-	-	-
Levered Free Cash Flow, 1 Yr. Growth %	-	-	-	-	-
Unlevered Free Cash Flow, 1 Yr. Growth %	-	-	-	-	-
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-	-41.33	-	-	198.88
Gross Profit, 2 Yr. CAGR %	-	-62.14	-	-	336.15
EBITDA, 2 Yr. CAGR %	-	26.84	-	-	17.37
EBITA, 2 Yr. CAGR %	-	49.18	-	-	14.45
EBIT, 2 Yr. CAGR %	-	49.18	-	-	14.45
Earnings From Cont. Operations, 2 Yr. CAGR %	-	156.84	-	-	-4.87
Net Income, 2 Yr. CAGR %	-	156.84	-	-	-4.87
Normalized Net Income, 2 Yr. CAGR %	-	48.23	-	-	14.04
Diluted EPS Before Extra, 2 Yr. CAGR %	-	144.82	-	-	-44.33
Accounts Receivable, 2 Yr. CAGR %	-	-	-	-	53.3
Inventory, 2 Yr. CAGR %	-	-	-	-	-
Net Property, Plant and Equip., 2 Yr. CAGR %	-	-	-	-	-88.51
Total Assets, 2 Yr. CAGR %	-	-	-	-	6.36
Tangible Book Value, 2 Yr. CAGR %	-	-	-	-	21.41
Common Equity, 2 Yr. CAGR %	-	-	-	-	21.41
Cash From Operations, 2 Yr. CAGR %	-	194.02	-	-	89.63
Capital Expenditures, 2 Yr. CAGR %	-	1.01K	-	-	-
Levered Free Cash Flow, 2 Yr. CAGR %	-	-	-	-	-
Unlevered Free Cash Flow, 2 Yr. CAGR %	-	-	-	-	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-	-	-18.5	22.41	143.4
Gross Profit, 3 Yr. CAGR %	-	-	-48.17	-10.05	192.03
EBITDA, 3 Yr. CAGR %	-	-	44.25	70.76	-13.47
EBITA, 3 Yr. CAGR %	-	-	40.36	67.32	-14.92
EBIT, 3 Yr. CAGR %	-	-	40.36	67.32	-14.92
Earnings From Cont. Operations, 3 Yr. CAGR %	-	-	45.26	67.33	-27.24
Net Income, 3 Yr. CAGR %	-	-	45.26	67.33	-27.24
Normalized Net Income, 3 Yr. CAGR %	-	-	40.3	67.63	-15.09
Diluted EPS Before Extra, 3 Yr. CAGR %	-	-	36.12	33.53	-49.11
Accounts Receivable, 3 Yr. CAGR %	-	-	-50.17	-45.55	57.83
Inventory, 3 Yr. CAGR %	-	-	-	-	-
Net Property, Plant and Equip., 3 Yr. CAGR %	-	-	325.68	56.81	-76.37
Total Assets, 3 Yr. CAGR %	-	-	4.78	9.24	7.06
Tangible Book Value, 3 Yr. CAGR %	-	-	0.32	11.39	12.54
Common Equity, 3 Yr. CAGR %	-	-	0.32	11.39	12.54
Cash From Operations, 3 Yr. CAGR %	-	-	340.76	-32.79	12.86
Capital Expenditures, 3 Yr. CAGR %	-	-	-	-86.13	-
Levered Free Cash Flow, 3 Yr. CAGR %	-	-	-	-	-
Unlevered Free Cash Flow, 3 Yr. CAGR %	-	-	-	-	-
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-	-	-33.09	-8.79	-
Gross Profit, 5 Yr. CAGR %	-	-	-49.02	-36.37	-
EBITDA, 5 Yr. CAGR %	-	-	-9.84	49.52	-
EBITA, 5 Yr. CAGR %	-	-	-7.34	57.74	-
EBIT, 5 Yr. CAGR %	-	-	-7.34	57.74	-
Earnings From Cont. Operations, 5 Yr. CAGR %	-	-	-1.09	96.02	-
Net Income, 5 Yr. CAGR %	-	-	19.67	96.02	-
Normalized Net Income, 5 Yr. CAGR %	-	-	-7.91	57.49	-
Diluted EPS Before Extra, 5 Yr. CAGR %	-	-	0.61	68.13	-
Accounts Receivable, 5 Yr. CAGR %	-	-	-38.73	-	-
Inventory, 5 Yr. CAGR %	-	-	-	-	-
Net Property, Plant and Equip., 5 Yr. CAGR %	-	-	58.73	-	-
Total Assets, 5 Yr. CAGR %	-	-	2.29	-	-
Tangible Book Value, 5 Yr. CAGR %	-	-	0.49	-	-
Common Equity, 5 Yr. CAGR %	-	-	0.49	-	-
Cash From Operations, 5 Yr. CAGR %	-	-	89.88	21.23	-
Capital Expenditures, 5 Yr. CAGR %	-	-	-	-19.91	-
Levered Free Cash Flow, 5 Yr. CAGR %	-	-	-	-	-
Unlevered Free Cash Flow, 5 Yr. CAGR %	-	-	-	-	-