[SCIB] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 17.75%
YoY- -208.12%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 61,066 59,568 64,724 58,802 61,492 55,040 44,923 22.73%
PBT 760 660 1,288 -1,257 -1,532 332 146 200.66%
Tax 0 0 -2 -2 0 0 -29 -
NP 760 660 1,286 -1,260 -1,532 332 117 248.53%
-
NP to SH 760 660 1,286 -1,260 -1,532 332 117 248.53%
-
Tax Rate 0.00% 0.00% 0.16% - - 0.00% 19.86% -
Total Cost 60,306 58,908 63,438 60,062 63,024 54,708 44,806 21.92%
-
Net Worth 55,538 56,999 55,794 53,894 53,767 55,836 55,746 -0.24%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 55,538 56,999 55,794 53,894 53,767 55,836 55,746 -0.24%
NOSH 73,076 75,000 73,413 73,828 73,653 75,454 75,333 -2.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.24% 1.11% 1.99% -2.14% -2.49% 0.60% 0.26% -
ROE 1.37% 1.16% 2.30% -2.34% -2.85% 0.59% 0.21% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 83.56 79.42 88.16 79.65 83.49 72.94 59.63 25.25%
EPS 1.04 0.88 1.75 -1.71 -2.08 0.44 0.16 248.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.76 0.73 0.73 0.74 0.74 1.79%
Adjusted Per Share Value based on latest NOSH - 75,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.27 9.04 9.83 8.93 9.33 8.36 6.82 22.72%
EPS 0.12 0.10 0.20 -0.19 -0.23 0.05 0.02 230.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0843 0.0865 0.0847 0.0818 0.0816 0.0848 0.0846 -0.23%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.39 0.29 0.30 0.31 0.34 0.34 0.34 -
P/RPS 0.47 0.37 0.34 0.39 0.41 0.47 0.57 -12.07%
P/EPS 37.50 32.95 17.13 -18.16 -16.35 77.27 218.92 -69.18%
EY 2.67 3.03 5.84 -5.51 -6.12 1.29 0.46 223.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.38 0.39 0.42 0.47 0.46 0.46 7.12%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 06/08/13 31/05/13 27/02/13 30/11/12 09/08/12 30/05/12 27/02/12 -
Price 0.44 0.405 0.28 0.29 0.31 0.31 0.37 -
P/RPS 0.53 0.51 0.32 0.36 0.37 0.42 0.62 -9.93%
P/EPS 42.31 46.02 15.98 -16.99 -14.90 70.45 238.23 -68.43%
EY 2.36 2.17 6.26 -5.89 -6.71 1.42 0.42 216.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.37 0.40 0.42 0.42 0.50 10.41%

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