[SCIB] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
08-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -61.35%
YoY- 319.59%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 55,040 44,923 44,706 44,240 46,192 43,971 41,386 20.91%
PBT 332 146 1,266 2,080 4,988 965 -793 -
Tax 0 -29 -101 -152 0 -140 0 -
NP 332 117 1,165 1,928 4,988 825 -793 -
-
NP to SH 332 117 1,165 1,928 4,988 825 -793 -
-
Tax Rate 0.00% 19.86% 7.98% 7.31% 0.00% 14.51% - -
Total Cost 54,708 44,806 43,541 42,312 41,204 43,146 42,179 18.91%
-
Net Worth 55,836 55,746 55,084 55,190 56,078 54,508 52,888 3.67%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 55,836 55,746 55,084 55,190 56,078 54,508 52,888 3.67%
NOSH 75,454 75,333 73,445 73,587 73,786 73,660 73,456 1.80%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.60% 0.26% 2.61% 4.36% 10.80% 1.88% -1.92% -
ROE 0.59% 0.21% 2.12% 3.49% 8.89% 1.51% -1.50% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 72.94 59.63 60.87 60.12 62.60 59.69 56.34 18.76%
EPS 0.44 0.16 1.59 2.62 6.76 1.12 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.75 0.75 0.76 0.74 0.72 1.84%
Adjusted Per Share Value based on latest NOSH - 74,473
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.36 6.82 6.79 6.72 7.01 6.68 6.28 20.99%
EPS 0.05 0.02 0.18 0.29 0.76 0.13 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0848 0.0846 0.0836 0.0838 0.0851 0.0827 0.0803 3.69%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.34 0.34 0.31 0.41 0.41 0.38 0.40 -
P/RPS 0.47 0.57 0.51 0.68 0.65 0.64 0.71 -24.02%
P/EPS 77.27 218.92 19.54 15.65 6.07 33.93 -37.04 -
EY 1.29 0.46 5.12 6.39 16.49 2.95 -2.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.41 0.55 0.54 0.51 0.56 -12.28%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 27/02/12 16/11/11 08/08/11 25/05/11 25/02/11 08/11/10 -
Price 0.31 0.37 0.42 0.43 0.39 0.425 0.43 -
P/RPS 0.42 0.62 0.69 0.72 0.62 0.71 0.76 -32.63%
P/EPS 70.45 238.23 26.47 16.41 5.77 37.95 -39.81 -
EY 1.42 0.42 3.78 6.09 17.33 2.64 -2.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.56 0.57 0.51 0.57 0.60 -21.14%

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