[SCIB] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -36.71%
YoY- 359.22%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 21,408 21,316 21,184 22,166 21,170 16,772 14,600 29.03%
PBT 1,397 1,228 1,932 2,016 2,077 1,187 772 48.44%
Tax -360 -256 -164 -1,070 -582 -336 -220 38.82%
NP 1,037 972 1,768 946 1,494 851 552 52.19%
-
NP to SH 1,037 972 1,768 946 1,494 851 552 52.19%
-
Tax Rate 25.77% 20.85% 8.49% 53.08% 28.02% 28.31% 28.50% -
Total Cost 20,370 20,344 19,416 21,220 19,676 15,921 14,048 28.08%
-
Net Worth 48,624 48,239 48,152 47,861 48,059 47,677 47,159 2.05%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 48,624 48,239 48,152 47,861 48,059 47,677 47,159 2.05%
NOSH 18,009 17,999 17,967 17,993 17,999 17,991 18,000 0.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.85% 4.56% 8.35% 4.27% 7.06% 5.07% 3.78% -
ROE 2.13% 2.01% 3.67% 1.98% 3.11% 1.78% 1.17% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 118.87 118.42 117.90 123.19 117.61 93.22 81.11 28.99%
EPS 5.76 5.40 9.84 2.34 8.31 4.73 3.07 52.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.68 2.68 2.66 2.67 2.65 2.62 2.02%
Adjusted Per Share Value based on latest NOSH - 18,041
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.17 3.16 3.14 3.28 3.14 2.48 2.16 29.11%
EPS 0.15 0.14 0.26 0.14 0.22 0.13 0.08 51.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.072 0.0714 0.0713 0.0709 0.0712 0.0706 0.0698 2.08%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.51 1.30 1.08 1.14 1.20 1.33 1.48 -
P/RPS 1.27 1.10 0.92 0.93 1.02 1.43 1.82 -21.31%
P/EPS 26.22 24.07 10.98 21.68 14.45 28.12 48.26 -33.39%
EY 3.81 4.15 9.11 4.61 6.92 3.56 2.07 50.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.49 0.40 0.43 0.45 0.50 0.56 0.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 16/10/03 05/08/03 29/04/03 27/02/03 27/11/02 26/08/02 23/05/02 -
Price 2.02 1.74 1.07 1.04 1.20 1.48 1.46 -
P/RPS 1.70 1.47 0.91 0.84 1.02 1.59 1.80 -3.73%
P/EPS 35.07 32.22 10.87 19.78 14.45 31.29 47.61 -18.42%
EY 2.85 3.10 9.20 5.06 6.92 3.20 2.10 22.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.65 0.40 0.39 0.45 0.56 0.56 21.48%

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