[SCIB] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
05-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 9.95%
YoY- -42.89%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 4,325 19,967 16,056 10,658 5,296 22,166 15,878 -57.94%
PBT 291 1,022 1,048 614 483 2,016 1,558 -67.29%
Tax -70 -660 -270 -128 -41 -1,070 -437 -70.47%
NP 221 362 778 486 442 946 1,121 -66.09%
-
NP to SH 221 362 778 486 442 946 1,121 -66.09%
-
Tax Rate 24.05% 64.58% 25.76% 20.85% 8.49% 53.08% 28.05% -
Total Cost 4,104 19,605 15,278 10,172 4,854 21,220 14,757 -57.36%
-
Net Worth 80,803 49,248 48,624 48,239 48,152 47,861 48,059 41.35%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 80,803 49,248 48,624 48,239 48,152 47,861 48,059 41.35%
NOSH 69,062 42,093 18,009 17,999 17,967 17,993 17,999 144.89%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.11% 1.81% 4.85% 4.56% 8.35% 4.27% 7.06% -
ROE 0.27% 0.74% 1.60% 1.01% 0.92% 1.98% 2.33% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 6.26 47.44 89.15 59.21 29.48 123.19 88.21 -82.83%
EPS 0.32 0.86 4.32 2.70 2.46 2.34 6.23 -86.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 2.70 2.68 2.68 2.66 2.67 -42.27%
Adjusted Per Share Value based on latest NOSH - 18,333
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 0.64 2.96 2.38 1.58 0.78 3.28 2.35 -57.95%
EPS 0.03 0.05 0.12 0.07 0.07 0.14 0.17 -68.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1197 0.0729 0.072 0.0714 0.0713 0.0709 0.0712 41.34%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.70 1.96 1.51 1.30 1.08 1.14 1.20 -
P/RPS 43.11 4.13 1.69 2.20 3.66 0.93 1.36 899.49%
P/EPS 843.75 227.91 34.95 48.15 43.90 21.68 19.27 1139.43%
EY 0.12 0.44 2.86 2.08 2.28 4.61 5.19 -91.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.68 0.56 0.49 0.40 0.43 0.45 197.28%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 27/02/04 16/10/03 05/08/03 29/04/03 27/02/03 27/11/02 -
Price 2.37 3.18 2.02 1.74 1.07 1.04 1.20 -
P/RPS 37.84 6.70 2.27 2.94 3.63 0.84 1.36 816.35%
P/EPS 740.63 369.77 46.76 64.44 43.50 19.78 19.27 1036.35%
EY 0.14 0.27 2.14 1.55 2.30 5.06 5.19 -90.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.72 0.75 0.65 0.40 0.39 0.45 172.76%

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