[SCIB] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -242.47%
YoY- -137.71%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 3,478 5,031 4,325 3,911 5,398 5,362 5,296 -24.38%
PBT -113 193 291 -26 434 131 483 -
Tax -13 -65 -70 -390 -142 -87 -41 -53.40%
NP -126 128 221 -416 292 44 442 -
-
NP to SH -126 128 221 -416 292 44 442 -
-
Tax Rate - 33.68% 24.05% - 32.72% 66.41% 8.49% -
Total Cost 3,604 4,903 4,104 4,327 5,106 5,318 4,854 -17.96%
-
Net Worth 81,899 83,199 80,803 49,163 48,666 49,133 48,152 42.34%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 81,899 83,199 80,803 49,163 48,666 49,133 48,152 42.34%
NOSH 69,999 71,111 69,062 42,020 18,024 18,333 17,967 146.98%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -3.62% 2.54% 5.11% -10.64% 5.41% 0.82% 8.35% -
ROE -0.15% 0.15% 0.27% -0.85% 0.60% 0.09% 0.92% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.97 7.07 6.26 9.31 29.95 29.25 29.48 -69.38%
EPS -0.18 0.18 0.32 -0.99 1.62 0.24 2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.17 1.17 2.70 2.68 2.68 -42.36%
Adjusted Per Share Value based on latest NOSH - 42,020
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.52 0.75 0.64 0.58 0.80 0.79 0.78 -23.62%
EPS -0.02 0.02 0.03 -0.06 0.04 0.01 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1213 0.1232 0.1197 0.0728 0.0721 0.0728 0.0713 42.37%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.39 2.35 2.70 1.96 1.51 1.30 1.08 -
P/RPS 48.10 33.22 43.11 21.06 5.04 4.44 3.66 454.29%
P/EPS -1,327.78 1,305.56 843.75 -197.98 93.21 541.67 43.90 -
EY -0.08 0.08 0.12 -0.51 1.07 0.18 2.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.01 2.31 1.68 0.56 0.49 0.40 195.40%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 08/11/04 06/08/04 19/05/04 27/02/04 16/10/03 05/08/03 29/04/03 -
Price 2.36 2.51 2.37 3.18 2.02 1.74 1.07 -
P/RPS 47.50 35.48 37.84 34.17 6.75 5.95 3.63 452.70%
P/EPS -1,311.11 1,394.44 740.63 -321.21 124.69 725.00 43.50 -
EY -0.08 0.07 0.14 -0.31 0.80 0.14 2.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.15 2.03 2.72 0.75 0.65 0.40 193.48%

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