[SCIB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2.95%
YoY- -208.37%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 34,222 28,152 29,390 30,064 28,184 23,372 27,607 15.41%
PBT -4,418 -6,028 -15,761 -6,677 -6,880 -6,912 -2,951 30.90%
Tax 0 0 -7 0 0 0 111 -
NP -4,418 -6,028 -15,768 -6,677 -6,880 -6,912 -2,840 34.29%
-
NP to SH -4,418 -6,028 -15,768 -6,677 -6,880 -6,912 -2,840 34.29%
-
Tax Rate - - - - - - - -
Total Cost 38,640 34,180 45,158 36,741 35,064 30,284 30,447 17.23%
-
Net Worth 0 63,955 65,485 76,480 77,914 79,414 81,668 -
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 0 63,955 65,485 76,480 77,914 79,414 81,668 -
NOSH 73,666 73,512 73,579 73,538 73,504 73,531 73,575 0.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -12.91% -21.41% -53.65% -22.21% -24.41% -29.57% -10.29% -
ROE 0.00% -9.43% -24.08% -8.73% -8.83% -8.70% -3.48% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 46.46 38.30 39.94 40.88 38.34 31.78 37.52 15.32%
EPS -6.00 -8.20 -21.43 -9.08 -9.36 -9.40 -3.86 34.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.87 0.89 1.04 1.06 1.08 1.11 -
Adjusted Per Share Value based on latest NOSH - 73,615
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 5.07 4.17 4.35 4.45 4.17 3.46 4.09 15.41%
EPS -0.65 -0.89 -2.33 -0.99 -1.02 -1.02 -0.42 33.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0947 0.097 0.1133 0.1154 0.1176 0.1209 -
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.40 0.39 0.49 0.50 0.60 0.69 0.72 -
P/RPS 0.86 1.02 1.23 1.22 1.56 2.17 1.92 -41.48%
P/EPS -6.67 -4.76 -2.29 -5.51 -6.41 -7.34 -18.65 -49.64%
EY -14.99 -21.03 -43.73 -18.16 -15.60 -13.62 -5.36 98.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.45 0.55 0.48 0.57 0.64 0.65 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 27/02/08 28/11/07 29/08/07 28/05/07 28/02/07 -
Price 0.40 0.41 0.44 0.47 0.58 0.57 0.74 -
P/RPS 0.86 1.07 1.10 1.15 1.51 1.79 1.97 -42.48%
P/EPS -6.67 -5.00 -2.05 -5.18 -6.20 -6.06 -19.17 -50.56%
EY -14.99 -20.00 -48.70 -19.32 -16.14 -16.49 -5.22 102.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.47 0.49 0.45 0.55 0.53 0.67 -

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