[SCIB] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 171.26%
YoY- 563.33%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 47,499 29,587 14,879 57,027 41,543 25,690 11,863 151.93%
PBT -1,003 -617 -841 1,592 -2,234 -1,640 -581 43.85%
Tax 0 0 0 0 0 0 0 -
NP -1,003 -617 -841 1,592 -2,234 -1,640 -581 43.85%
-
NP to SH -1,003 -617 -841 1,592 -2,234 -1,640 -581 43.85%
-
Tax Rate - - - 0.00% - - - -
Total Cost 48,502 30,204 15,720 55,435 43,777 27,330 12,444 147.46%
-
Net Worth 55,003 51,416 50,902 52,329 47,828 48,538 50,010 6.54%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 55,003 51,416 50,902 52,329 47,828 48,538 50,010 6.54%
NOSH 80,887 73,452 73,771 73,703 73,582 73,542 73,544 6.54%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -2.11% -2.09% -5.65% 2.79% -5.38% -6.38% -4.90% -
ROE -1.82% -1.20% -1.65% 3.04% -4.67% -3.38% -1.16% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 58.72 40.28 20.17 77.37 56.46 34.93 16.13 136.46%
EPS -1.24 -0.84 -1.14 2.16 -3.04 -2.23 -0.79 35.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.70 0.69 0.71 0.65 0.66 0.68 0.00%
Adjusted Per Share Value based on latest NOSH - 73,576
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 7.21 4.49 2.26 8.66 6.31 3.90 1.80 152.00%
EPS -0.15 -0.09 -0.13 0.24 -0.34 -0.25 -0.09 40.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.0781 0.0773 0.0794 0.0726 0.0737 0.0759 6.56%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.62 0.65 0.60 0.59 0.66 0.72 0.855 -
P/RPS 1.06 1.61 2.97 0.76 1.17 2.06 5.30 -65.76%
P/EPS -50.00 -77.38 -52.63 27.31 -21.74 -32.29 -108.23 -40.21%
EY -2.00 -1.29 -1.90 3.66 -4.60 -3.10 -0.92 67.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.93 0.87 0.83 1.02 1.09 1.26 -19.48%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 31/05/17 28/02/17 28/11/16 30/08/16 30/05/16 -
Price 0.56 0.57 0.68 0.56 0.54 0.72 0.705 -
P/RPS 0.95 1.42 3.37 0.72 0.96 2.06 4.37 -63.81%
P/EPS -45.16 -67.86 -59.65 25.93 -17.79 -32.29 -89.24 -36.47%
EY -2.21 -1.47 -1.68 3.86 -5.62 -3.10 -1.12 57.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.99 0.79 0.83 1.09 1.04 -14.64%

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