[SCIB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 236.08%
YoY- 999.15%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 44,973 30,533 14,892 64,724 44,102 30,746 13,760 120.07%
PBT 64 380 165 1,288 -943 -766 83 -15.89%
Tax 0 0 0 -2 -2 0 0 -
NP 64 380 165 1,286 -945 -766 83 -15.89%
-
NP to SH 64 380 165 1,286 -945 -766 83 -15.89%
-
Tax Rate 0.00% 0.00% 0.00% 0.16% - - 0.00% -
Total Cost 44,909 30,153 14,727 63,438 45,047 31,512 13,677 120.75%
-
Net Worth 54,044 55,538 56,999 55,794 53,894 53,767 55,836 -2.14%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 54,044 55,538 56,999 55,794 53,894 53,767 55,836 -2.14%
NOSH 71,111 73,076 75,000 73,413 73,828 73,653 75,454 -3.87%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.14% 1.24% 1.11% 1.99% -2.14% -2.49% 0.60% -
ROE 0.12% 0.68% 0.29% 2.30% -1.75% -1.42% 0.15% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 63.24 41.78 19.86 88.16 59.74 41.74 18.24 128.90%
EPS 0.09 0.52 0.22 1.75 -1.28 -1.04 0.11 -12.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.76 0.76 0.73 0.73 0.74 1.79%
Adjusted Per Share Value based on latest NOSH - 73,593
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.66 4.52 2.21 9.58 6.53 4.55 2.04 119.91%
EPS 0.01 0.06 0.02 0.19 -0.14 -0.11 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.0822 0.0844 0.0826 0.0798 0.0796 0.0827 -2.18%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.435 0.39 0.29 0.30 0.31 0.34 0.34 -
P/RPS 0.69 0.93 1.46 0.34 0.52 0.81 1.86 -48.34%
P/EPS 483.33 75.00 131.82 17.13 -24.22 -32.69 309.09 34.68%
EY 0.21 1.33 0.76 5.84 -4.13 -3.06 0.32 -24.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.38 0.39 0.42 0.47 0.46 15.35%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 06/08/13 31/05/13 27/02/13 30/11/12 09/08/12 30/05/12 -
Price 0.485 0.44 0.405 0.28 0.29 0.31 0.31 -
P/RPS 0.77 1.05 2.04 0.32 0.49 0.74 1.70 -40.99%
P/EPS 538.89 84.62 184.09 15.98 -22.66 -29.81 281.82 53.99%
EY 0.19 1.18 0.54 6.26 -4.41 -3.35 0.35 -33.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.53 0.37 0.40 0.42 0.42 32.38%

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