[SCIB] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
06-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 57.92%
YoY- -28.19%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 2,634 16,729 12,834 9,356 4,325 19,967 16,056 -69.99%
PBT -460 800 371 484 291 1,022 1,048 -
Tax 106 -446 -148 -135 -70 -660 -270 -
NP -354 354 223 349 221 362 778 -
-
NP to SH -354 354 223 349 221 362 778 -
-
Tax Rate - 55.75% 39.89% 27.89% 24.05% 64.58% 25.76% -
Total Cost 2,988 16,375 12,611 9,007 4,104 19,605 15,278 -66.27%
-
Net Worth 86,287 82,835 81,534 81,665 80,803 49,248 48,624 46.52%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 86,287 82,835 81,534 81,665 80,803 49,248 48,624 46.52%
NOSH 73,750 70,800 69,687 69,800 69,062 42,093 18,009 155.74%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -13.44% 2.12% 1.74% 3.73% 5.11% 1.81% 4.85% -
ROE -0.41% 0.43% 0.27% 0.43% 0.27% 0.74% 1.60% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 3.57 23.63 18.42 13.40 6.26 47.44 89.15 -88.27%
EPS -0.48 0.50 0.32 0.50 0.32 0.86 4.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.17 1.17 1.17 1.17 2.70 -42.70%
Adjusted Per Share Value based on latest NOSH - 71,111
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.40 2.54 1.95 1.42 0.66 3.03 2.44 -70.01%
EPS -0.05 0.05 0.03 0.05 0.03 0.05 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.131 0.1257 0.1238 0.124 0.1227 0.0748 0.0738 46.55%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.25 2.44 2.39 2.35 2.70 1.96 1.51 -
P/RPS 35.00 10.33 12.98 17.53 43.11 4.13 1.69 652.75%
P/EPS -260.42 488.00 746.88 470.00 843.75 227.91 34.95 -
EY -0.38 0.20 0.13 0.21 0.12 0.44 2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 2.09 2.04 2.01 2.31 1.68 0.56 53.91%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 08/11/04 06/08/04 19/05/04 27/02/04 16/10/03 -
Price 1.04 1.58 2.36 2.51 2.37 3.18 2.02 -
P/RPS 29.12 6.69 12.81 18.73 37.84 6.70 2.27 447.14%
P/EPS -216.67 316.00 737.50 502.00 740.63 369.77 46.76 -
EY -0.46 0.32 0.14 0.20 0.14 0.27 2.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.35 2.02 2.15 2.03 2.72 0.75 12.07%

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