[SCIB] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -265.24%
YoY- -4.22%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 67,974 71,600 70,932 64,574 63,269 57,786 51,560 20.21%
PBT 2,145 4,298 5,220 -2,933 1,778 904 360 228.30%
Tax 0 0 0 -6 0 0 0 -
NP 2,145 4,298 5,220 -2,939 1,778 904 360 228.30%
-
NP to SH 2,145 4,298 5,220 -2,939 1,778 904 360 228.30%
-
Tax Rate 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% -
Total Cost 65,829 67,302 65,712 67,513 61,490 56,882 51,200 18.22%
-
Net Worth 51,429 52,253 51,610 49,985 54,539 54,091 54,000 -3.19%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 51,429 52,253 51,610 49,985 54,539 54,091 54,000 -3.19%
NOSH 73,470 73,595 73,728 73,508 73,701 74,098 75,000 -1.36%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.16% 6.00% 7.36% -4.55% 2.81% 1.56% 0.70% -
ROE 4.17% 8.23% 10.11% -5.88% 3.26% 1.67% 0.67% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 92.52 97.29 96.21 87.85 85.85 77.99 68.75 21.87%
EPS 2.92 5.84 7.08 -3.99 2.41 1.22 0.48 232.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.70 0.68 0.74 0.73 0.72 -1.85%
Adjusted Per Share Value based on latest NOSH - 73,568
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.07 10.60 10.50 9.56 9.37 8.56 7.64 20.19%
EPS 0.32 0.64 0.77 -0.44 0.26 0.13 0.05 244.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0762 0.0774 0.0764 0.074 0.0808 0.0801 0.08 -3.18%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.76 0.89 0.825 0.83 1.13 0.675 0.515 -
P/RPS 0.82 0.91 0.86 0.94 1.32 0.87 0.75 6.12%
P/EPS 26.03 15.24 11.65 -20.76 46.82 55.33 107.29 -61.06%
EY 3.84 6.56 8.58 -4.82 2.14 1.81 0.93 157.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.25 1.18 1.22 1.53 0.92 0.72 31.81%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 26/08/15 27/05/15 27/02/15 25/11/14 25/08/14 26/05/14 -
Price 0.78 0.78 0.895 0.86 0.99 0.64 0.505 -
P/RPS 0.84 0.80 0.93 0.98 1.15 0.82 0.73 9.79%
P/EPS 26.71 13.36 12.64 -21.51 41.02 52.46 105.21 -59.87%
EY 3.74 7.49 7.91 -4.65 2.44 1.91 0.95 149.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 1.28 1.26 1.34 0.88 0.70 35.94%

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