[SCIB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -214.86%
YoY- -455.21%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 26,802 17,111 7,038 29,390 22,548 14,092 5,843 175.30%
PBT -3,118 -2,209 -1,507 -15,761 -5,008 -3,440 -1,728 48.05%
Tax 0 0 0 -7 0 0 0 -
NP -3,118 -2,209 -1,507 -15,768 -5,008 -3,440 -1,728 48.05%
-
NP to SH -3,118 -2,209 -1,507 -15,768 -5,008 -3,440 -1,728 48.05%
-
Tax Rate - - - - - - - -
Total Cost 29,920 19,320 8,545 45,158 27,556 17,532 7,571 149.33%
-
Net Worth 62,507 0 63,955 65,485 76,480 77,914 79,414 -14.71%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 62,507 0 63,955 65,485 76,480 77,914 79,414 -14.71%
NOSH 73,537 73,666 73,512 73,579 73,538 73,504 73,531 0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -11.63% -12.91% -21.41% -53.65% -22.21% -24.41% -29.57% -
ROE -4.99% 0.00% -2.36% -24.08% -6.55% -4.42% -2.18% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 36.45 23.23 9.57 39.94 30.66 19.17 7.95 175.22%
EPS -4.24 -3.00 -2.05 -21.43 -6.81 -4.68 -2.35 48.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.00 0.87 0.89 1.04 1.06 1.08 -14.71%
Adjusted Per Share Value based on latest NOSH - 73,597
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.97 2.53 1.04 4.35 3.34 2.09 0.87 174.35%
EPS -0.46 -0.33 -0.22 -2.33 -0.74 -0.51 -0.26 46.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0926 0.00 0.0947 0.097 0.1133 0.1154 0.1176 -14.69%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.35 0.40 0.39 0.49 0.50 0.60 0.69 -
P/RPS 0.96 1.72 4.07 1.23 1.63 3.13 8.68 -76.86%
P/EPS -8.25 -13.34 -19.02 -2.29 -7.34 -12.82 -29.36 -56.99%
EY -12.11 -7.50 -5.26 -43.73 -13.62 -7.80 -3.41 132.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.00 0.45 0.55 0.48 0.57 0.64 -25.62%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 29/05/08 27/02/08 28/11/07 29/08/07 28/05/07 -
Price 0.40 0.40 0.41 0.44 0.47 0.58 0.57 -
P/RPS 1.10 1.72 4.28 1.10 1.53 3.03 7.17 -71.24%
P/EPS -9.43 -13.34 -20.00 -2.05 -6.90 -12.39 -24.26 -46.64%
EY -10.60 -7.50 -5.00 -48.70 -14.49 -8.07 -4.12 87.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.00 0.47 0.49 0.45 0.55 0.53 -7.67%

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