[SCIB] QoQ Quarter Result on 30-Jun-2002 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 40.51%
YoY- 118.5%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 5,296 6,248 6,072 5,822 4,023 4,009 2,918 48.84%
PBT 483 458 518 608 432 111 36 465.52%
Tax -41 -633 -145 -171 -121 -31 -13 115.21%
NP 442 -175 373 437 311 80 23 618.75%
-
NP to SH 442 -175 373 437 311 80 23 618.75%
-
Tax Rate 8.49% 138.21% 27.99% 28.12% 28.01% 27.93% 36.11% -
Total Cost 4,854 6,423 5,699 5,385 3,712 3,929 2,895 41.17%
-
Net Worth 48,152 47,989 48,111 47,656 47,099 47,272 45,999 3.09%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 48,152 47,989 48,111 47,656 47,099 47,272 45,999 3.09%
NOSH 17,967 18,041 18,019 17,983 17,976 18,181 17,692 1.03%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 8.35% -2.80% 6.14% 7.51% 7.73% 2.00% 0.79% -
ROE 0.92% -0.36% 0.78% 0.92% 0.66% 0.17% 0.05% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 29.48 34.63 33.70 32.37 22.38 22.05 16.49 47.35%
EPS 2.46 -0.97 2.07 2.43 1.73 0.44 0.13 611.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.66 2.67 2.65 2.62 2.60 2.60 2.04%
Adjusted Per Share Value based on latest NOSH - 17,983
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 0.78 0.93 0.90 0.86 0.60 0.59 0.43 48.79%
EPS 0.07 -0.03 0.06 0.06 0.05 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0713 0.0711 0.0712 0.0706 0.0697 0.07 0.0681 3.11%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.08 1.14 1.20 1.33 1.48 1.38 1.20 -
P/RPS 3.66 3.29 3.56 4.11 6.61 6.26 7.28 -36.79%
P/EPS 43.90 -117.53 57.97 54.73 85.55 313.64 923.08 -86.89%
EY 2.28 -0.85 1.72 1.83 1.17 0.32 0.11 655.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.45 0.50 0.56 0.53 0.46 -8.90%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/04/03 27/02/03 27/11/02 26/08/02 23/05/02 27/02/02 26/11/01 -
Price 1.07 1.04 1.20 1.48 1.46 1.31 1.32 -
P/RPS 3.63 3.00 3.56 4.57 6.52 5.94 8.00 -40.97%
P/EPS 43.50 -107.22 57.97 60.91 84.39 297.73 1,015.38 -87.77%
EY 2.30 -0.93 1.72 1.64 1.18 0.34 0.10 710.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.45 0.56 0.56 0.50 0.51 -14.96%

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