[SCIB] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 144.4%
YoY- 1350.0%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 65,872 50,981 35,800 17,733 64,574 47,452 28,893 72.96%
PBT 234 1,609 2,149 1,305 -2,933 1,334 452 -35.44%
Tax 6 0 0 0 -6 0 0 -
NP 240 1,609 2,149 1,305 -2,939 1,334 452 -34.35%
-
NP to SH 240 1,609 2,149 1,305 -2,939 1,334 452 -34.35%
-
Tax Rate -2.56% 0.00% 0.00% 0.00% - 0.00% 0.00% -
Total Cost 65,632 49,372 33,651 16,428 67,513 46,118 28,441 74.36%
-
Net Worth 49,454 51,429 52,253 51,610 49,985 54,539 54,091 -5.78%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 49,454 51,429 52,253 51,610 49,985 54,539 54,091 -5.78%
NOSH 72,727 73,470 73,595 73,728 73,508 73,701 74,098 -1.23%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.36% 3.16% 6.00% 7.36% -4.55% 2.81% 1.56% -
ROE 0.49% 3.13% 4.11% 2.53% -5.88% 2.45% 0.84% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 90.57 69.39 48.64 24.05 87.85 64.38 38.99 75.12%
EPS 0.33 2.19 2.92 1.77 -3.99 1.81 0.61 -33.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.70 0.71 0.70 0.68 0.74 0.73 -4.60%
Adjusted Per Share Value based on latest NOSH - 73,728
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.00 7.74 5.43 2.69 9.80 7.20 4.39 72.86%
EPS 0.04 0.24 0.33 0.20 -0.45 0.20 0.07 -31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0751 0.0781 0.0793 0.0783 0.0759 0.0828 0.0821 -5.75%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.81 0.76 0.89 0.825 0.83 1.13 0.675 -
P/RPS 0.89 1.10 1.83 3.43 0.94 1.76 1.73 -35.71%
P/EPS 245.45 34.70 30.48 46.61 -20.76 62.43 110.66 69.83%
EY 0.41 2.88 3.28 2.15 -4.82 1.60 0.90 -40.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.09 1.25 1.18 1.22 1.53 0.92 18.65%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 30/11/15 26/08/15 27/05/15 27/02/15 25/11/14 25/08/14 -
Price 0.86 0.78 0.78 0.895 0.86 0.99 0.64 -
P/RPS 0.95 1.12 1.60 3.72 0.98 1.54 1.64 -30.44%
P/EPS 260.61 35.62 26.71 50.56 -21.51 54.70 104.92 83.10%
EY 0.38 2.81 3.74 1.98 -4.65 1.83 0.95 -45.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.11 1.10 1.28 1.26 1.34 0.88 26.95%

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