[SCIB] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -45.58%
YoY- -208.37%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 17,111 7,038 29,390 22,548 14,092 5,843 27,607 -27.32%
PBT -2,209 -1,507 -15,761 -5,008 -3,440 -1,728 -2,951 -17.57%
Tax 0 0 -7 0 0 0 111 -
NP -2,209 -1,507 -15,768 -5,008 -3,440 -1,728 -2,840 -15.43%
-
NP to SH -2,209 -1,507 -15,768 -5,008 -3,440 -1,728 -2,840 -15.43%
-
Tax Rate - - - - - - - -
Total Cost 19,320 8,545 45,158 27,556 17,532 7,571 30,447 -26.17%
-
Net Worth 0 63,955 65,485 76,480 77,914 79,414 81,668 -
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 0 63,955 65,485 76,480 77,914 79,414 81,668 -
NOSH 73,666 73,512 73,579 73,538 73,504 73,531 73,575 0.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -12.91% -21.41% -53.65% -22.21% -24.41% -29.57% -10.29% -
ROE 0.00% -2.36% -24.08% -6.55% -4.42% -2.18% -3.48% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 23.23 9.57 39.94 30.66 19.17 7.95 37.52 -27.37%
EPS -3.00 -2.05 -21.43 -6.81 -4.68 -2.35 -3.86 -15.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.87 0.89 1.04 1.06 1.08 1.11 -
Adjusted Per Share Value based on latest NOSH - 73,615
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.53 1.04 4.35 3.34 2.09 0.87 4.09 -27.42%
EPS -0.33 -0.22 -2.33 -0.74 -0.51 -0.26 -0.42 -14.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0947 0.097 0.1133 0.1154 0.1176 0.1209 -
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.40 0.39 0.49 0.50 0.60 0.69 0.72 -
P/RPS 1.72 4.07 1.23 1.63 3.13 8.68 1.92 -7.07%
P/EPS -13.34 -19.02 -2.29 -7.34 -12.82 -29.36 -18.65 -20.03%
EY -7.50 -5.26 -43.73 -13.62 -7.80 -3.41 -5.36 25.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.45 0.55 0.48 0.57 0.64 0.65 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 27/02/08 28/11/07 29/08/07 28/05/07 28/02/07 -
Price 0.40 0.41 0.44 0.47 0.58 0.57 0.74 -
P/RPS 1.72 4.28 1.10 1.53 3.03 7.17 1.97 -8.65%
P/EPS -13.34 -20.00 -2.05 -6.90 -12.39 -24.26 -19.17 -21.48%
EY -7.50 -5.00 -48.70 -14.49 -8.07 -4.12 -5.22 27.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.47 0.49 0.45 0.55 0.53 0.67 -

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