[SCIB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 238.66%
YoY- 123.3%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 33,530 22,120 11,548 43,971 31,040 20,795 10,374 118.44%
PBT 950 1,040 1,247 965 -595 -439 49 620.39%
Tax -76 -76 0 -140 0 0 0 -
NP 874 964 1,247 825 -595 -439 49 581.47%
-
NP to SH 874 964 1,247 825 -595 -439 49 581.47%
-
Tax Rate 8.00% 7.31% 0.00% 14.51% - - 0.00% -
Total Cost 32,656 21,156 10,301 43,146 31,635 21,234 10,325 115.31%
-
Net Worth 55,084 55,190 56,078 54,508 52,888 52,679 51,100 5.12%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 55,084 55,190 56,078 54,508 52,888 52,679 51,100 5.12%
NOSH 73,445 73,587 73,786 73,660 73,456 73,166 69,999 3.25%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.61% 4.36% 10.80% 1.88% -1.92% -2.11% 0.47% -
ROE 1.59% 1.75% 2.22% 1.51% -1.13% -0.83% 0.10% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 45.65 30.06 15.65 59.69 42.26 28.42 14.82 111.55%
EPS 1.19 1.31 1.69 1.12 -0.81 -0.60 0.07 560.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.76 0.74 0.72 0.72 0.73 1.81%
Adjusted Per Share Value based on latest NOSH - 73,575
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.97 3.28 1.71 6.51 4.60 3.08 1.54 118.22%
EPS 0.13 0.14 0.18 0.12 -0.09 -0.07 0.01 452.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0816 0.0817 0.083 0.0807 0.0783 0.078 0.0757 5.12%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.31 0.41 0.41 0.38 0.40 0.40 0.43 -
P/RPS 0.68 1.36 2.62 0.64 0.95 1.41 2.90 -61.94%
P/EPS 26.05 31.30 24.26 33.93 -49.38 -66.67 614.29 -87.81%
EY 3.84 3.20 4.12 2.95 -2.02 -1.50 0.16 730.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.55 0.54 0.51 0.56 0.56 0.59 -21.52%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 08/08/11 25/05/11 25/02/11 08/11/10 02/08/10 27/05/10 -
Price 0.42 0.43 0.39 0.425 0.43 0.43 0.40 -
P/RPS 0.92 1.43 2.49 0.71 1.02 1.51 2.70 -51.18%
P/EPS 35.29 32.82 23.08 37.95 -53.09 -71.67 571.43 -84.34%
EY 2.83 3.05 4.33 2.64 -1.88 -1.40 0.18 526.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.51 0.57 0.60 0.60 0.55 1.20%

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