[SCIB] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 151.11%
YoY- 18.95%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 70,932 64,574 63,269 57,786 51,560 57,366 59,964 11.86%
PBT 5,220 -2,933 1,778 904 360 -3,430 85 1460.47%
Tax 0 -6 0 0 0 610 0 -
NP 5,220 -2,939 1,778 904 360 -2,820 85 1460.47%
-
NP to SH 5,220 -2,939 1,778 904 360 -2,820 85 1460.47%
-
Tax Rate 0.00% - 0.00% 0.00% 0.00% - 0.00% -
Total Cost 65,712 67,513 61,490 56,882 51,200 60,186 59,878 6.40%
-
Net Worth 51,610 49,985 54,539 54,091 54,000 53,013 54,044 -3.02%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 51,610 49,985 54,539 54,091 54,000 53,013 54,044 -3.02%
NOSH 73,728 73,508 73,701 74,098 75,000 73,629 71,110 2.44%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.36% -4.55% 2.81% 1.56% 0.70% -4.92% 0.14% -
ROE 10.11% -5.88% 3.26% 1.67% 0.67% -5.32% 0.16% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 96.21 87.85 85.85 77.99 68.75 77.91 84.32 9.20%
EPS 7.08 -3.99 2.41 1.22 0.48 -3.83 0.12 1419.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.68 0.74 0.73 0.72 0.72 0.76 -5.33%
Adjusted Per Share Value based on latest NOSH - 73,877
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.50 9.56 9.37 8.56 7.64 8.49 8.88 11.83%
EPS 0.77 -0.44 0.26 0.13 0.05 -0.42 0.01 1714.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0764 0.074 0.0808 0.0801 0.08 0.0785 0.08 -3.02%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.825 0.83 1.13 0.675 0.515 0.465 0.435 -
P/RPS 0.86 0.94 1.32 0.87 0.75 0.60 0.52 39.89%
P/EPS 11.65 -20.76 46.82 55.33 107.29 -12.14 362.50 -89.91%
EY 8.58 -4.82 2.14 1.81 0.93 -8.24 0.28 881.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.22 1.53 0.92 0.72 0.65 0.57 62.50%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 25/11/14 25/08/14 26/05/14 28/02/14 29/11/13 -
Price 0.895 0.86 0.99 0.64 0.505 0.475 0.485 -
P/RPS 0.93 0.98 1.15 0.82 0.73 0.61 0.58 37.03%
P/EPS 12.64 -21.51 41.02 52.46 105.21 -12.40 404.17 -90.09%
EY 7.91 -4.65 2.44 1.91 0.95 -8.06 0.25 902.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.26 1.34 0.88 0.70 0.66 0.64 58.80%

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