[SCIB] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 402.22%
YoY- 18.95%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 17,733 64,574 47,452 28,893 12,890 57,366 44,973 -46.25%
PBT 1,305 -2,933 1,334 452 90 -3,430 64 647.74%
Tax 0 -6 0 0 0 610 0 -
NP 1,305 -2,939 1,334 452 90 -2,820 64 647.74%
-
NP to SH 1,305 -2,939 1,334 452 90 -2,820 64 647.74%
-
Tax Rate 0.00% - 0.00% 0.00% 0.00% - 0.00% -
Total Cost 16,428 67,513 46,118 28,441 12,800 60,186 44,909 -48.88%
-
Net Worth 51,610 49,985 54,539 54,091 54,000 53,013 54,044 -3.02%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 51,610 49,985 54,539 54,091 54,000 53,013 54,044 -3.02%
NOSH 73,728 73,508 73,701 74,098 75,000 73,629 71,111 2.44%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.36% -4.55% 2.81% 1.56% 0.70% -4.92% 0.14% -
ROE 2.53% -5.88% 2.45% 0.84% 0.17% -5.32% 0.12% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 24.05 87.85 64.38 38.99 17.19 77.91 63.24 -47.54%
EPS 1.77 -3.99 1.81 0.61 0.12 -3.83 0.09 629.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.68 0.74 0.73 0.72 0.72 0.76 -5.33%
Adjusted Per Share Value based on latest NOSH - 73,877
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.69 9.80 7.20 4.39 1.96 8.71 6.83 -46.29%
EPS 0.20 -0.45 0.20 0.07 0.01 -0.43 0.01 638.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0783 0.0759 0.0828 0.0821 0.082 0.0805 0.082 -3.03%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.825 0.83 1.13 0.675 0.515 0.465 0.435 -
P/RPS 3.43 0.94 1.76 1.73 3.00 0.60 0.69 191.55%
P/EPS 46.61 -20.76 62.43 110.66 429.17 -12.14 483.33 -79.00%
EY 2.15 -4.82 1.60 0.90 0.23 -8.24 0.21 372.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.22 1.53 0.92 0.72 0.65 0.57 62.50%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 25/11/14 25/08/14 26/05/14 28/02/14 29/11/13 -
Price 0.895 0.86 0.99 0.64 0.505 0.475 0.485 -
P/RPS 3.72 0.98 1.54 1.64 2.94 0.61 0.77 186.05%
P/EPS 50.56 -21.51 54.70 104.92 420.83 -12.40 538.89 -79.38%
EY 1.98 -4.65 1.83 0.95 0.24 -8.06 0.19 377.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.26 1.34 0.88 0.70 0.66 0.64 58.80%

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