[SCIB] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 103.19%
YoY- -45.45%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 64,574 47,452 28,893 12,890 57,366 44,973 30,533 64.53%
PBT -2,933 1,334 452 90 -3,430 64 380 -
Tax -6 0 0 0 610 0 0 -
NP -2,939 1,334 452 90 -2,820 64 380 -
-
NP to SH -2,939 1,334 452 90 -2,820 64 380 -
-
Tax Rate - 0.00% 0.00% 0.00% - 0.00% 0.00% -
Total Cost 67,513 46,118 28,441 12,800 60,186 44,909 30,153 70.89%
-
Net Worth 49,985 54,539 54,091 54,000 53,013 54,044 55,538 -6.76%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 49,985 54,539 54,091 54,000 53,013 54,044 55,538 -6.76%
NOSH 73,508 73,701 74,098 75,000 73,629 71,111 73,076 0.39%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -4.55% 2.81% 1.56% 0.70% -4.92% 0.14% 1.24% -
ROE -5.88% 2.45% 0.84% 0.17% -5.32% 0.12% 0.68% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 87.85 64.38 38.99 17.19 77.91 63.24 41.78 63.90%
EPS -3.99 1.81 0.61 0.12 -3.83 0.09 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.74 0.73 0.72 0.72 0.76 0.76 -7.12%
Adjusted Per Share Value based on latest NOSH - 75,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.56 7.03 4.28 1.91 8.49 6.66 4.52 64.54%
EPS -0.44 0.20 0.07 0.01 -0.42 0.01 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.074 0.0808 0.0801 0.08 0.0785 0.08 0.0822 -6.74%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.83 1.13 0.675 0.515 0.465 0.435 0.39 -
P/RPS 0.94 1.76 1.73 3.00 0.60 0.69 0.93 0.71%
P/EPS -20.76 62.43 110.66 429.17 -12.14 483.33 75.00 -
EY -4.82 1.60 0.90 0.23 -8.24 0.21 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.53 0.92 0.72 0.65 0.57 0.51 78.58%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 25/08/14 26/05/14 28/02/14 29/11/13 06/08/13 -
Price 0.86 0.99 0.64 0.505 0.475 0.485 0.44 -
P/RPS 0.98 1.54 1.64 2.94 0.61 0.77 1.05 -4.48%
P/EPS -21.51 54.70 104.92 420.83 -12.40 538.89 84.62 -
EY -4.65 1.83 0.95 0.24 -8.06 0.19 1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.34 0.88 0.70 0.66 0.64 0.58 67.49%

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