[SCIB] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -88.81%
YoY- 108.17%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 55,390 51,380 47,452 65,872 67,974 71,600 70,932 -15.16%
PBT -2,978 -3,280 -2,324 234 2,145 4,298 5,220 -
Tax 0 0 0 6 0 0 0 -
NP -2,978 -3,280 -2,324 240 2,145 4,298 5,220 -
-
NP to SH -2,978 -3,280 -2,324 240 2,145 4,298 5,220 -
-
Tax Rate - - - -2.56% 0.00% 0.00% 0.00% -
Total Cost 58,369 54,660 49,776 65,632 65,829 67,302 65,712 -7.57%
-
Net Worth 47,828 48,538 50,010 49,454 51,429 52,253 51,610 -4.93%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 47,828 48,538 50,010 49,454 51,429 52,253 51,610 -4.93%
NOSH 73,582 73,542 73,544 72,727 73,470 73,595 73,728 -0.13%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -5.38% -6.38% -4.90% 0.36% 3.16% 6.00% 7.36% -
ROE -6.23% -6.76% -4.65% 0.49% 4.17% 8.23% 10.11% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 75.28 69.86 64.52 90.57 92.52 97.29 96.21 -15.04%
EPS -4.05 -4.46 -3.16 0.33 2.92 5.84 7.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.66 0.68 0.68 0.70 0.71 0.70 -4.80%
Adjusted Per Share Value based on latest NOSH - 73,602
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.20 7.61 7.03 9.75 10.07 10.60 10.50 -15.15%
EPS -0.44 -0.49 -0.34 0.04 0.32 0.64 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0708 0.0719 0.0741 0.0732 0.0762 0.0774 0.0764 -4.93%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.66 0.72 0.855 0.81 0.76 0.89 0.825 -
P/RPS 0.88 1.03 1.33 0.89 0.82 0.91 0.86 1.54%
P/EPS -16.30 -16.14 -27.06 245.45 26.03 15.24 11.65 -
EY -6.13 -6.19 -3.70 0.41 3.84 6.56 8.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.09 1.26 1.19 1.09 1.25 1.18 -9.23%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 30/08/16 30/05/16 26/02/16 30/11/15 26/08/15 27/05/15 -
Price 0.54 0.72 0.705 0.86 0.78 0.78 0.895 -
P/RPS 0.72 1.03 1.09 0.95 0.84 0.80 0.93 -15.64%
P/EPS -13.34 -16.14 -22.31 260.61 26.71 13.36 12.64 -
EY -7.50 -6.19 -4.48 0.38 3.74 7.49 7.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.09 1.04 1.26 1.11 1.10 1.28 -25.02%

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