[SCIB] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -38.95%
YoY- -50.0%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 16,729 12,834 9,356 4,325 19,967 16,056 10,658 34.87%
PBT 800 371 484 291 1,022 1,048 614 19.19%
Tax -446 -148 -135 -70 -660 -270 -128 128.96%
NP 354 223 349 221 362 778 486 -18.96%
-
NP to SH 354 223 349 221 362 778 486 -18.96%
-
Tax Rate 55.75% 39.89% 27.89% 24.05% 64.58% 25.76% 20.85% -
Total Cost 16,375 12,611 9,007 4,104 19,605 15,278 10,172 37.15%
-
Net Worth 82,835 81,534 81,665 80,803 49,248 48,624 48,239 43.16%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 82,835 81,534 81,665 80,803 49,248 48,624 48,239 43.16%
NOSH 70,800 69,687 69,800 69,062 42,093 18,009 17,999 148.15%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.12% 1.74% 3.73% 5.11% 1.81% 4.85% 4.56% -
ROE 0.43% 0.27% 0.43% 0.27% 0.74% 1.60% 1.01% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 23.63 18.42 13.40 6.26 47.44 89.15 59.21 -45.64%
EPS 0.50 0.32 0.50 0.32 0.86 4.32 2.70 -67.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.17 1.17 1.17 2.70 2.68 -42.30%
Adjusted Per Share Value based on latest NOSH - 69,062
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.54 1.95 1.42 0.66 3.03 2.44 1.62 34.77%
EPS 0.05 0.03 0.05 0.03 0.05 0.12 0.07 -20.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1257 0.1238 0.124 0.1227 0.0748 0.0738 0.0732 43.16%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.44 2.39 2.35 2.70 1.96 1.51 1.30 -
P/RPS 10.33 12.98 17.53 43.11 4.13 1.69 2.20 179.09%
P/EPS 488.00 746.88 470.00 843.75 227.91 34.95 48.15 365.05%
EY 0.20 0.13 0.21 0.12 0.44 2.86 2.08 -78.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.04 2.01 2.31 1.68 0.56 0.49 161.85%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 08/11/04 06/08/04 19/05/04 27/02/04 16/10/03 05/08/03 -
Price 1.58 2.36 2.51 2.37 3.18 2.02 1.74 -
P/RPS 6.69 12.81 18.73 37.84 6.70 2.27 2.94 72.57%
P/EPS 316.00 737.50 502.00 740.63 369.77 46.76 64.44 187.25%
EY 0.32 0.14 0.20 0.14 0.27 2.14 1.55 -64.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 2.02 2.15 2.03 2.72 0.75 0.65 62.42%

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