[SCIB] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -24.59%
YoY- -492.7%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 28,184 23,372 27,607 27,982 27,150 28,364 24,780 8.98%
PBT -6,880 -6,912 -2,951 -1,856 -1,386 -1,408 -2,578 92.74%
Tax 0 0 111 -309 -352 -196 706 -
NP -6,880 -6,912 -2,840 -2,165 -1,738 -1,604 -1,872 138.72%
-
NP to SH -6,880 -6,912 -2,840 -2,165 -1,738 -1,604 -1,872 138.72%
-
Tax Rate - - - - - - - -
Total Cost 35,064 30,284 30,447 30,147 28,888 29,968 26,652 20.12%
-
Net Worth 77,914 79,414 81,668 82,676 83,217 83,116 83,731 -4.69%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 77,914 79,414 81,668 82,676 83,217 83,116 83,731 -4.69%
NOSH 73,504 73,531 73,575 73,818 73,644 72,909 73,448 0.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -24.41% -29.57% -10.29% -7.74% -6.40% -5.66% -7.55% -
ROE -8.83% -8.70% -3.48% -2.62% -2.09% -1.93% -2.24% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 38.34 31.78 37.52 37.91 36.87 38.90 33.74 8.91%
EPS -9.36 -9.40 -3.86 -2.93 -2.36 -2.20 -2.54 139.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.08 1.11 1.12 1.13 1.14 1.14 -4.74%
Adjusted Per Share Value based on latest NOSH - 73,300
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.17 3.46 4.09 4.14 4.02 4.20 3.67 8.91%
EPS -1.02 -1.02 -0.42 -0.32 -0.26 -0.24 -0.28 137.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1154 0.1176 0.1209 0.1224 0.1232 0.1231 0.124 -4.69%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.60 0.69 0.72 0.65 0.69 0.90 0.87 -
P/RPS 1.56 2.17 1.92 1.71 1.87 2.31 2.58 -28.56%
P/EPS -6.41 -7.34 -18.65 -22.16 -29.24 -40.91 -34.13 -67.30%
EY -15.60 -13.62 -5.36 -4.51 -3.42 -2.44 -2.93 205.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.65 0.58 0.61 0.79 0.76 -17.49%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 28/02/07 30/11/06 29/08/06 21/06/06 27/02/06 -
Price 0.58 0.57 0.74 0.72 0.68 0.74 0.85 -
P/RPS 1.51 1.79 1.97 1.90 1.84 1.90 2.52 -28.99%
P/EPS -6.20 -6.06 -19.17 -24.55 -28.81 -33.64 -33.35 -67.52%
EY -16.14 -16.49 -5.22 -4.07 -3.47 -2.97 -3.00 207.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.67 0.64 0.60 0.65 0.75 -18.72%

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