[SCIB] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -36.1%
YoY- -71.34%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 11,254 2,634 16,729 12,834 9,356 4,325 19,967 -31.79%
PBT -129 -460 800 371 484 291 1,022 -
Tax -90 106 -446 -148 -135 -70 -660 -73.53%
NP -219 -354 354 223 349 221 362 -
-
NP to SH -219 -354 354 223 349 221 362 -
-
Tax Rate - - 55.75% 39.89% 27.89% 24.05% 64.58% -
Total Cost 11,473 2,988 16,375 12,611 9,007 4,104 19,605 -30.05%
-
Net Worth 85,409 86,287 82,835 81,534 81,665 80,803 49,248 44.39%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 85,409 86,287 82,835 81,534 81,665 80,803 49,248 44.39%
NOSH 72,999 73,750 70,800 69,687 69,800 69,062 42,093 44.39%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -1.95% -13.44% 2.12% 1.74% 3.73% 5.11% 1.81% -
ROE -0.26% -0.41% 0.43% 0.27% 0.43% 0.27% 0.74% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 15.42 3.57 23.63 18.42 13.40 6.26 47.44 -52.75%
EPS -0.30 -0.48 0.50 0.32 0.50 0.32 0.86 -
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 1.17 0.00%
Adjusted Per Share Value based on latest NOSH - 69,999
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.67 0.39 2.48 1.90 1.39 0.64 2.96 -31.74%
EPS -0.03 -0.05 0.05 0.03 0.05 0.03 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1265 0.1278 0.1227 0.1207 0.1209 0.1197 0.0729 44.45%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.94 1.25 2.44 2.39 2.35 2.70 1.96 -
P/RPS 6.10 35.00 10.33 12.98 17.53 43.11 4.13 29.72%
P/EPS -313.33 -260.42 488.00 746.88 470.00 843.75 227.91 -
EY -0.32 -0.38 0.20 0.13 0.21 0.12 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.07 2.09 2.04 2.01 2.31 1.68 -39.04%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 31/05/05 28/02/05 08/11/04 06/08/04 19/05/04 27/02/04 -
Price 1.02 1.04 1.58 2.36 2.51 2.37 3.18 -
P/RPS 6.62 29.12 6.69 12.81 18.73 37.84 6.70 -0.79%
P/EPS -340.00 -216.67 316.00 737.50 502.00 740.63 369.77 -
EY -0.29 -0.46 0.32 0.14 0.20 0.14 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.89 1.35 2.02 2.15 2.03 2.72 -53.26%

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