[SCIB] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -83.16%
YoY- 106.77%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 28,893 12,890 57,366 44,973 30,533 14,892 64,724 -41.67%
PBT 452 90 -3,430 64 380 165 1,288 -50.34%
Tax 0 0 610 0 0 0 -2 -
NP 452 90 -2,820 64 380 165 1,286 -50.29%
-
NP to SH 452 90 -2,820 64 380 165 1,286 -50.29%
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% 0.00% 0.16% -
Total Cost 28,441 12,800 60,186 44,909 30,153 14,727 63,438 -41.50%
-
Net Worth 54,091 54,000 53,013 54,044 55,538 56,999 55,794 -2.05%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 54,091 54,000 53,013 54,044 55,538 56,999 55,794 -2.05%
NOSH 74,098 75,000 73,629 71,111 73,076 75,000 73,413 0.62%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.56% 0.70% -4.92% 0.14% 1.24% 1.11% 1.99% -
ROE 0.84% 0.17% -5.32% 0.12% 0.68% 0.29% 2.30% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 38.99 17.19 77.91 63.24 41.78 19.86 88.16 -42.03%
EPS 0.61 0.12 -3.83 0.09 0.52 0.22 1.75 -50.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.72 0.72 0.76 0.76 0.76 0.76 -2.65%
Adjusted Per Share Value based on latest NOSH - 73,488
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.28 1.91 8.49 6.66 4.52 2.21 9.58 -41.64%
EPS 0.07 0.01 -0.42 0.01 0.06 0.02 0.19 -48.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 0.08 0.0785 0.08 0.0822 0.0844 0.0826 -2.03%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.675 0.515 0.465 0.435 0.39 0.29 0.30 -
P/RPS 1.73 3.00 0.60 0.69 0.93 1.46 0.34 196.71%
P/EPS 110.66 429.17 -12.14 483.33 75.00 131.82 17.13 248.04%
EY 0.90 0.23 -8.24 0.21 1.33 0.76 5.84 -71.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.72 0.65 0.57 0.51 0.38 0.39 77.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 28/02/14 29/11/13 06/08/13 31/05/13 27/02/13 -
Price 0.64 0.505 0.475 0.485 0.44 0.405 0.28 -
P/RPS 1.64 2.94 0.61 0.77 1.05 2.04 0.32 198.14%
P/EPS 104.92 420.83 -12.40 538.89 84.62 184.09 15.98 251.84%
EY 0.95 0.24 -8.06 0.19 1.18 0.54 6.26 -71.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.70 0.66 0.64 0.58 0.53 0.37 78.46%

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