[SCIB] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -146.92%
YoY- -318.75%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 5,398 5,362 5,296 6,248 6,072 5,822 4,023 21.63%
PBT 434 131 483 458 518 608 432 0.30%
Tax -142 -87 -41 -633 -145 -171 -121 11.24%
NP 292 44 442 -175 373 437 311 -4.11%
-
NP to SH 292 44 442 -175 373 437 311 -4.11%
-
Tax Rate 32.72% 66.41% 8.49% 138.21% 27.99% 28.12% 28.01% -
Total Cost 5,106 5,318 4,854 6,423 5,699 5,385 3,712 23.66%
-
Net Worth 48,666 49,133 48,152 47,989 48,111 47,656 47,099 2.20%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 48,666 49,133 48,152 47,989 48,111 47,656 47,099 2.20%
NOSH 18,024 18,333 17,967 18,041 18,019 17,983 17,976 0.17%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.41% 0.82% 8.35% -2.80% 6.14% 7.51% 7.73% -
ROE 0.60% 0.09% 0.92% -0.36% 0.78% 0.92% 0.66% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 29.95 29.25 29.48 34.63 33.70 32.37 22.38 21.41%
EPS 1.62 0.24 2.46 -0.97 2.07 2.43 1.73 -4.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.68 2.68 2.66 2.67 2.65 2.62 2.02%
Adjusted Per Share Value based on latest NOSH - 18,041
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 0.80 0.79 0.78 0.93 0.90 0.86 0.60 21.12%
EPS 0.04 0.01 0.07 -0.03 0.06 0.06 0.05 -13.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0721 0.0728 0.0713 0.0711 0.0712 0.0706 0.0697 2.28%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.51 1.30 1.08 1.14 1.20 1.33 1.48 -
P/RPS 5.04 4.44 3.66 3.29 3.56 4.11 6.61 -16.52%
P/EPS 93.21 541.67 43.90 -117.53 57.97 54.73 85.55 5.87%
EY 1.07 0.18 2.28 -0.85 1.72 1.83 1.17 -5.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.49 0.40 0.43 0.45 0.50 0.56 0.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 16/10/03 05/08/03 29/04/03 27/02/03 27/11/02 26/08/02 23/05/02 -
Price 2.02 1.74 1.07 1.04 1.20 1.48 1.46 -
P/RPS 6.75 5.95 3.63 3.00 3.56 4.57 6.52 2.33%
P/EPS 124.69 725.00 43.50 -107.22 57.97 60.91 84.39 29.69%
EY 0.80 0.14 2.30 -0.93 1.72 1.64 1.18 -22.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.65 0.40 0.39 0.45 0.56 0.56 21.48%

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