[SCIB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -87.17%
YoY- 98.8%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 57,366 44,973 30,533 14,892 64,724 44,102 30,746 51.38%
PBT -3,430 64 380 165 1,288 -943 -766 170.93%
Tax 610 0 0 0 -2 -2 0 -
NP -2,820 64 380 165 1,286 -945 -766 137.85%
-
NP to SH -2,820 64 380 165 1,286 -945 -766 137.85%
-
Tax Rate - 0.00% 0.00% 0.00% 0.16% - - -
Total Cost 60,186 44,909 30,153 14,727 63,438 45,047 31,512 53.75%
-
Net Worth 53,013 54,044 55,538 56,999 55,794 53,894 53,767 -0.93%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 53,013 54,044 55,538 56,999 55,794 53,894 53,767 -0.93%
NOSH 73,629 71,111 73,076 75,000 73,413 73,828 73,653 -0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -4.92% 0.14% 1.24% 1.11% 1.99% -2.14% -2.49% -
ROE -5.32% 0.12% 0.68% 0.29% 2.30% -1.75% -1.42% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 77.91 63.24 41.78 19.86 88.16 59.74 41.74 51.42%
EPS -3.83 0.09 0.52 0.22 1.75 -1.28 -1.04 137.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.76 0.76 0.76 0.76 0.73 0.73 -0.91%
Adjusted Per Share Value based on latest NOSH - 75,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.71 6.83 4.64 2.26 9.83 6.69 4.67 51.34%
EPS -0.43 0.01 0.06 0.03 0.20 -0.14 -0.12 133.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0805 0.082 0.0843 0.0865 0.0847 0.0818 0.0816 -0.89%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.465 0.435 0.39 0.29 0.30 0.31 0.34 -
P/RPS 0.60 0.69 0.93 1.46 0.34 0.52 0.81 -18.08%
P/EPS -12.14 483.33 75.00 131.82 17.13 -24.22 -32.69 -48.24%
EY -8.24 0.21 1.33 0.76 5.84 -4.13 -3.06 93.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.57 0.51 0.38 0.39 0.42 0.47 24.05%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 06/08/13 31/05/13 27/02/13 30/11/12 09/08/12 -
Price 0.475 0.485 0.44 0.405 0.28 0.29 0.31 -
P/RPS 0.61 0.77 1.05 2.04 0.32 0.49 0.74 -12.05%
P/EPS -12.40 538.89 84.62 184.09 15.98 -22.66 -29.81 -44.18%
EY -8.06 0.19 1.18 0.54 6.26 -4.41 -3.35 79.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.58 0.53 0.37 0.40 0.42 35.05%

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