[SCIB] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 31.73%
YoY- 4773.91%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 10,658 5,296 22,166 15,878 16,772 10,950 6,927 33.38%
PBT 614 483 2,016 1,558 1,187 579 147 160.03%
Tax -128 -41 -1,070 -437 -336 -165 -44 104.18%
NP 486 442 946 1,121 851 414 103 182.11%
-
NP to SH 486 442 946 1,121 851 414 103 182.11%
-
Tax Rate 20.85% 8.49% 53.08% 28.05% 28.31% 28.50% 29.93% -
Total Cost 10,172 4,854 21,220 14,757 15,921 10,536 6,824 30.58%
-
Net Worth 48,239 48,152 47,861 48,059 47,677 47,159 46,982 1.78%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 48,239 48,152 47,861 48,059 47,677 47,159 46,982 1.78%
NOSH 17,999 17,967 17,993 17,999 17,991 18,000 18,070 -0.26%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.56% 8.35% 4.27% 7.06% 5.07% 3.78% 1.49% -
ROE 1.01% 0.92% 1.98% 2.33% 1.78% 0.88% 0.22% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 59.21 29.48 123.19 88.21 93.22 60.83 38.33 33.73%
EPS 2.70 2.46 2.34 6.23 4.73 2.30 0.57 182.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.68 2.66 2.67 2.65 2.62 2.60 2.04%
Adjusted Per Share Value based on latest NOSH - 18,019
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1.58 0.78 3.28 2.35 2.48 1.62 1.03 33.11%
EPS 0.07 0.07 0.14 0.17 0.13 0.06 0.02 131.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0714 0.0713 0.0709 0.0712 0.0706 0.0698 0.0696 1.72%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.30 1.08 1.14 1.20 1.33 1.48 1.38 -
P/RPS 2.20 3.66 0.93 1.36 1.43 2.43 3.60 -28.05%
P/EPS 48.15 43.90 21.68 19.27 28.12 64.35 242.11 -66.02%
EY 2.08 2.28 4.61 5.19 3.56 1.55 0.41 196.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.40 0.43 0.45 0.50 0.56 0.53 -5.11%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 05/08/03 29/04/03 27/02/03 27/11/02 26/08/02 23/05/02 27/02/02 -
Price 1.74 1.07 1.04 1.20 1.48 1.46 1.31 -
P/RPS 2.94 3.63 0.84 1.36 1.59 2.40 3.42 -9.61%
P/EPS 64.44 43.50 19.78 19.27 31.29 63.48 229.82 -57.26%
EY 1.55 2.30 5.06 5.19 3.20 1.58 0.44 132.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.40 0.39 0.45 0.56 0.56 0.50 19.17%

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