[SCIB] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 69.07%
YoY- -162.75%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 28,364 24,780 22,116 22,508 10,536 16,729 17,112 40.10%
PBT -1,408 -2,578 -241 -258 -1,840 800 494 -
Tax -196 706 -124 -180 424 -446 -197 -0.33%
NP -1,604 -1,872 -365 -438 -1,416 354 297 -
-
NP to SH -1,604 -1,872 -365 -438 -1,416 354 297 -
-
Tax Rate - - - - - 55.75% 39.88% -
Total Cost 29,968 26,652 22,481 22,946 11,952 16,375 16,814 47.05%
-
Net Worth 83,116 83,731 86,643 85,409 86,287 82,835 81,534 1.29%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 83,116 83,731 86,643 85,409 86,287 82,835 81,534 1.29%
NOSH 72,909 73,448 74,053 72,999 73,750 70,800 69,687 3.06%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -5.66% -7.55% -1.65% -1.95% -13.44% 2.12% 1.74% -
ROE -1.93% -2.24% -0.42% -0.51% -1.64% 0.43% 0.36% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 38.90 33.74 29.86 30.83 14.29 23.63 24.56 35.91%
EPS -2.20 -2.54 -0.49 -0.60 -1.92 0.50 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.14 1.17 1.17 1.17 1.17 1.17 -1.71%
Adjusted Per Share Value based on latest NOSH - 74,999
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.20 3.67 3.28 3.33 1.56 2.48 2.53 40.24%
EPS -0.24 -0.28 -0.05 -0.06 -0.21 0.05 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1231 0.124 0.1283 0.1265 0.1278 0.1227 0.1207 1.32%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.90 0.87 1.02 0.94 1.25 2.44 2.39 -
P/RPS 2.31 2.58 3.42 3.05 8.75 10.33 9.73 -61.69%
P/EPS -40.91 -34.13 -206.76 -156.67 -65.10 488.00 560.16 -
EY -2.44 -2.93 -0.48 -0.64 -1.54 0.20 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 0.87 0.80 1.07 2.09 2.04 -46.90%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 21/06/06 27/02/06 25/11/05 25/08/05 31/05/05 28/02/05 08/11/04 -
Price 0.74 0.85 0.86 1.02 1.04 1.58 2.36 -
P/RPS 1.90 2.52 2.88 3.31 7.28 6.69 9.61 -66.09%
P/EPS -33.64 -33.35 -174.32 -170.00 -54.17 316.00 553.13 -
EY -2.97 -3.00 -0.57 -0.59 -1.85 0.32 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.75 0.74 0.87 0.89 1.35 2.02 -53.07%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment