[SCIB] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -48.68%
YoY- 98.8%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 57,366 59,964 61,066 59,568 64,724 58,802 61,492 -4.51%
PBT -3,430 85 760 660 1,288 -1,257 -1,532 70.89%
Tax 610 0 0 0 -2 -2 0 -
NP -2,820 85 760 660 1,286 -1,260 -1,532 50.02%
-
NP to SH -2,820 85 760 660 1,286 -1,260 -1,532 50.02%
-
Tax Rate - 0.00% 0.00% 0.00% 0.16% - - -
Total Cost 60,186 59,878 60,306 58,908 63,438 60,062 63,024 -3.01%
-
Net Worth 53,013 54,044 55,538 56,999 55,794 53,894 53,767 -0.93%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 53,013 54,044 55,538 56,999 55,794 53,894 53,767 -0.93%
NOSH 73,629 71,110 73,076 75,000 73,413 73,828 73,653 -0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -4.92% 0.14% 1.24% 1.11% 1.99% -2.14% -2.49% -
ROE -5.32% 0.16% 1.37% 1.16% 2.30% -2.34% -2.85% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 77.91 84.32 83.56 79.42 88.16 79.65 83.49 -4.49%
EPS -3.83 0.12 1.04 0.88 1.75 -1.71 -2.08 50.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.76 0.76 0.76 0.76 0.73 0.73 -0.91%
Adjusted Per Share Value based on latest NOSH - 75,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.49 8.88 9.04 8.82 9.58 8.71 9.11 -4.57%
EPS -0.42 0.01 0.11 0.10 0.19 -0.19 -0.23 49.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0785 0.08 0.0822 0.0844 0.0826 0.0798 0.0796 -0.92%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.465 0.435 0.39 0.29 0.30 0.31 0.34 -
P/RPS 0.60 0.52 0.47 0.37 0.34 0.39 0.41 28.80%
P/EPS -12.14 362.50 37.50 32.95 17.13 -18.16 -16.35 -17.95%
EY -8.24 0.28 2.67 3.03 5.84 -5.51 -6.12 21.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.57 0.51 0.38 0.39 0.42 0.47 24.05%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 06/08/13 31/05/13 27/02/13 30/11/12 09/08/12 -
Price 0.475 0.485 0.44 0.405 0.28 0.29 0.31 -
P/RPS 0.61 0.58 0.53 0.51 0.32 0.36 0.37 39.43%
P/EPS -12.40 404.17 42.31 46.02 15.98 -16.99 -14.90 -11.49%
EY -8.06 0.25 2.36 2.17 6.26 -5.89 -6.71 12.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.58 0.53 0.37 0.40 0.42 35.05%

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