[SCIB] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
16-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 6.72%
YoY- -30.6%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 18,712 17,300 19,967 21,408 21,316 21,184 22,166 -10.68%
PBT 968 1,164 1,022 1,397 1,228 1,932 2,016 -38.70%
Tax -270 -280 -660 -360 -256 -164 -1,070 -60.10%
NP 698 884 362 1,037 972 1,768 946 -18.36%
-
NP to SH 698 884 362 1,037 972 1,768 946 -18.36%
-
Tax Rate 27.89% 24.05% 64.58% 25.77% 20.85% 8.49% 53.08% -
Total Cost 18,014 16,416 19,605 20,370 20,344 19,416 21,220 -10.35%
-
Net Worth 81,665 80,803 49,248 48,624 48,239 48,152 47,861 42.83%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 81,665 80,803 49,248 48,624 48,239 48,152 47,861 42.83%
NOSH 69,800 69,062 42,093 18,009 17,999 17,967 17,993 147.09%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.73% 5.11% 1.81% 4.85% 4.56% 8.35% 4.27% -
ROE 0.85% 1.09% 0.74% 2.13% 2.01% 3.67% 1.98% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 26.81 25.05 47.44 118.87 118.42 117.90 123.19 -63.85%
EPS 1.00 1.28 0.86 5.76 5.40 9.84 2.34 -43.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.17 2.70 2.68 2.68 2.66 -42.19%
Adjusted Per Share Value based on latest NOSH - 18,024
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.77 2.56 2.96 3.17 3.16 3.14 3.28 -10.66%
EPS 0.10 0.13 0.05 0.15 0.14 0.26 0.14 -20.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1209 0.1197 0.0729 0.072 0.0714 0.0713 0.0709 42.77%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.35 2.70 1.96 1.51 1.30 1.08 1.14 -
P/RPS 8.77 10.78 4.13 1.27 1.10 0.92 0.93 346.96%
P/EPS 235.00 210.94 227.91 26.22 24.07 10.98 21.68 390.49%
EY 0.43 0.47 0.44 3.81 4.15 9.11 4.61 -79.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.31 1.68 0.56 0.49 0.40 0.43 179.82%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 06/08/04 19/05/04 27/02/04 16/10/03 05/08/03 29/04/03 27/02/03 -
Price 2.51 2.37 3.18 2.02 1.74 1.07 1.04 -
P/RPS 9.36 9.46 6.70 1.70 1.47 0.91 0.84 399.61%
P/EPS 251.00 185.16 369.77 35.07 32.22 10.87 19.78 444.88%
EY 0.40 0.54 0.27 2.85 3.10 9.20 5.06 -81.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.03 2.72 0.75 0.65 0.40 0.39 212.39%

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