[SCIB] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
02-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -547.96%
YoY- 81.77%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 46,192 43,971 41,386 41,590 41,496 67,669 47,394 -1.69%
PBT 4,988 965 -793 -878 196 -3,541 -3,654 -
Tax 0 -140 0 0 0 0 0 -
NP 4,988 825 -793 -878 196 -3,541 -3,654 -
-
NP to SH 4,988 825 -793 -878 196 -3,541 -3,654 -
-
Tax Rate 0.00% 14.51% - - 0.00% - - -
Total Cost 41,204 43,146 42,179 42,468 41,300 71,210 51,049 -13.32%
-
Net Worth 56,078 54,508 52,888 52,679 51,100 53,740 54,379 2.07%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 56,078 54,508 52,888 52,679 51,100 53,740 54,379 2.07%
NOSH 73,786 73,660 73,456 73,166 69,999 73,617 73,485 0.27%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.80% 1.88% -1.92% -2.11% 0.47% -5.23% -7.71% -
ROE 8.89% 1.51% -1.50% -1.67% 0.38% -6.59% -6.72% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 62.60 59.69 56.34 56.84 59.28 91.92 64.50 -1.97%
EPS 6.76 1.12 -1.08 -1.20 0.28 -4.81 -4.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 0.72 0.72 0.73 0.73 0.74 1.79%
Adjusted Per Share Value based on latest NOSH - 73,939
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.84 6.51 6.13 6.16 6.14 10.02 7.02 -1.71%
EPS 0.74 0.12 -0.12 -0.13 0.03 -0.52 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.083 0.0807 0.0783 0.078 0.0757 0.0796 0.0805 2.06%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.41 0.38 0.40 0.40 0.43 0.40 0.30 -
P/RPS 0.65 0.64 0.71 0.70 0.73 0.44 0.47 24.15%
P/EPS 6.07 33.93 -37.04 -33.33 153.57 -8.32 -6.03 -
EY 16.49 2.95 -2.70 -3.00 0.65 -12.03 -16.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.56 0.56 0.59 0.55 0.41 20.17%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 25/02/11 08/11/10 02/08/10 27/05/10 24/02/10 26/11/09 -
Price 0.39 0.425 0.43 0.43 0.40 0.40 0.39 -
P/RPS 0.62 0.71 0.76 0.76 0.67 0.44 0.60 2.21%
P/EPS 5.77 37.95 -39.81 -35.83 142.86 -8.32 -7.84 -
EY 17.33 2.64 -2.51 -2.79 0.70 -12.03 -12.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.60 0.60 0.55 0.55 0.53 -2.53%

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