[SCIB] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -342.08%
YoY- -144.52%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 57,027 41,543 25,690 11,863 65,872 50,981 35,800 36.20%
PBT 1,592 -2,234 -1,640 -581 234 1,609 2,149 -18.05%
Tax 0 0 0 0 6 0 0 -
NP 1,592 -2,234 -1,640 -581 240 1,609 2,149 -18.05%
-
NP to SH 1,592 -2,234 -1,640 -581 240 1,609 2,149 -18.05%
-
Tax Rate 0.00% - - - -2.56% 0.00% 0.00% -
Total Cost 55,435 43,777 27,330 12,444 65,632 49,372 33,651 39.27%
-
Net Worth 52,329 47,828 48,538 50,010 49,454 51,429 52,253 0.09%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 52,329 47,828 48,538 50,010 49,454 51,429 52,253 0.09%
NOSH 73,703 73,582 73,542 73,544 72,727 73,470 73,595 0.09%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.79% -5.38% -6.38% -4.90% 0.36% 3.16% 6.00% -
ROE 3.04% -4.67% -3.38% -1.16% 0.49% 3.13% 4.11% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 77.37 56.46 34.93 16.13 90.57 69.39 48.64 36.07%
EPS 2.16 -3.04 -2.23 -0.79 0.33 2.19 2.92 -18.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.65 0.66 0.68 0.68 0.70 0.71 0.00%
Adjusted Per Share Value based on latest NOSH - 73,544
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.44 6.15 3.80 1.76 9.75 7.55 5.30 36.17%
EPS 0.24 -0.33 -0.24 -0.09 0.04 0.24 0.32 -17.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0775 0.0708 0.0719 0.0741 0.0732 0.0762 0.0774 0.08%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.59 0.66 0.72 0.855 0.81 0.76 0.89 -
P/RPS 0.76 1.17 2.06 5.30 0.89 1.10 1.83 -44.18%
P/EPS 27.31 -21.74 -32.29 -108.23 245.45 34.70 30.48 -7.02%
EY 3.66 -4.60 -3.10 -0.92 0.41 2.88 3.28 7.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.02 1.09 1.26 1.19 1.09 1.25 -23.79%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 28/11/16 30/08/16 30/05/16 26/02/16 30/11/15 26/08/15 -
Price 0.56 0.54 0.72 0.705 0.86 0.78 0.78 -
P/RPS 0.72 0.96 2.06 4.37 0.95 1.12 1.60 -41.13%
P/EPS 25.93 -17.79 -32.29 -89.24 260.61 35.62 26.71 -1.94%
EY 3.86 -5.62 -3.10 -1.12 0.38 2.81 3.74 2.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.83 1.09 1.04 1.26 1.11 1.10 -19.72%

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