[SCIB] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -57.4%
YoY- -71.34%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 22,508 10,536 16,729 17,112 18,712 17,300 19,967 8.32%
PBT -258 -1,840 800 494 968 1,164 1,022 -
Tax -180 424 -446 -197 -270 -280 -660 -57.97%
NP -438 -1,416 354 297 698 884 362 -
-
NP to SH -438 -1,416 354 297 698 884 362 -
-
Tax Rate - - 55.75% 39.88% 27.89% 24.05% 64.58% -
Total Cost 22,946 11,952 16,375 16,814 18,014 16,416 19,605 11.07%
-
Net Worth 85,409 86,287 82,835 81,534 81,665 80,803 49,248 44.39%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 85,409 86,287 82,835 81,534 81,665 80,803 49,248 44.39%
NOSH 72,999 73,750 70,800 69,687 69,800 69,062 42,093 44.39%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -1.95% -13.44% 2.12% 1.74% 3.73% 5.11% 1.81% -
ROE -0.51% -1.64% 0.43% 0.36% 0.85% 1.09% 0.74% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 30.83 14.29 23.63 24.56 26.81 25.05 47.44 -24.99%
EPS -0.60 -1.92 0.50 0.43 1.00 1.28 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.17 1.17 1.17 1.17 1.17 0.00%
Adjusted Per Share Value based on latest NOSH - 69,999
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 3.33 1.56 2.48 2.53 2.77 2.56 2.96 8.17%
EPS -0.06 -0.21 0.05 0.04 0.10 0.13 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1265 0.1278 0.1227 0.1207 0.1209 0.1197 0.0729 44.45%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.94 1.25 2.44 2.39 2.35 2.70 1.96 -
P/RPS 3.05 8.75 10.33 9.73 8.77 10.78 4.13 -18.31%
P/EPS -156.67 -65.10 488.00 560.16 235.00 210.94 227.91 -
EY -0.64 -1.54 0.20 0.18 0.43 0.47 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.07 2.09 2.04 2.01 2.31 1.68 -39.04%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 31/05/05 28/02/05 08/11/04 06/08/04 19/05/04 27/02/04 -
Price 1.02 1.04 1.58 2.36 2.51 2.37 3.18 -
P/RPS 3.31 7.28 6.69 9.61 9.36 9.46 6.70 -37.53%
P/EPS -170.00 -54.17 316.00 553.13 251.00 185.16 369.77 -
EY -0.59 -1.85 0.32 0.18 0.40 0.54 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.89 1.35 2.02 2.15 2.03 2.72 -53.26%

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