[SCIB] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -104.51%
YoY- 46.08%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 47,394 46,220 47,196 36,306 35,736 34,222 28,152 41.47%
PBT -3,654 -4,816 -6,440 -8,502 -4,157 -4,418 -6,028 -28.35%
Tax 0 0 0 0 0 0 0 -
NP -3,654 -4,816 -6,440 -8,502 -4,157 -4,418 -6,028 -28.35%
-
NP to SH -3,654 -4,816 -6,440 -8,502 -4,157 -4,418 -6,028 -28.35%
-
Tax Rate - - - - - - - -
Total Cost 51,049 51,036 53,636 44,808 39,893 38,640 34,180 30.62%
-
Net Worth 54,379 54,492 55,136 57,366 62,507 0 63,955 -10.24%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 54,379 54,492 55,136 57,366 62,507 0 63,955 -10.24%
NOSH 73,485 73,639 73,515 73,546 73,537 73,666 73,512 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -7.71% -10.42% -13.65% -23.42% -11.63% -12.91% -21.41% -
ROE -6.72% -8.84% -11.68% -14.82% -6.65% 0.00% -9.43% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 64.50 62.77 64.20 49.36 48.60 46.46 38.30 41.50%
EPS -4.97 -6.54 -8.76 -11.56 -5.65 -6.00 -8.20 -28.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.75 0.78 0.85 0.00 0.87 -10.21%
Adjusted Per Share Value based on latest NOSH - 73,551
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.02 6.84 6.99 5.38 5.29 5.07 4.17 41.46%
EPS -0.54 -0.71 -0.95 -1.26 -0.62 -0.65 -0.89 -28.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0805 0.0807 0.0816 0.085 0.0926 0.00 0.0947 -10.25%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.30 0.33 0.28 0.34 0.35 0.40 0.39 -
P/RPS 0.47 0.53 0.44 0.69 0.72 0.86 1.02 -40.31%
P/EPS -6.03 -5.05 -3.20 -2.94 -6.19 -6.67 -4.76 17.06%
EY -16.58 -19.82 -31.29 -34.00 -16.15 -14.99 -21.03 -14.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.37 0.44 0.41 0.00 0.45 -6.01%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 29/05/09 26/02/09 27/11/08 29/08/08 29/05/08 -
Price 0.39 0.39 0.31 0.28 0.40 0.40 0.41 -
P/RPS 0.60 0.62 0.48 0.57 0.82 0.86 1.07 -31.97%
P/EPS -7.84 -5.96 -3.54 -2.42 -7.08 -6.67 -5.00 34.93%
EY -12.75 -16.77 -28.26 -41.29 -14.13 -14.99 -20.00 -25.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.41 0.36 0.47 0.00 0.47 8.33%

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