[SCIB] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -586.22%
YoY- -784.14%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 9,691 10,073 7,038 6,842 8,456 8,249 5,843 39.98%
PBT -909 -702 -1,507 -10,753 -1,568 -1,712 -1,728 -34.75%
Tax 0 0 0 -7 0 0 0 -
NP -909 -702 -1,507 -10,760 -1,568 -1,712 -1,728 -34.75%
-
NP to SH -909 -702 -1,507 -10,760 -1,568 -1,712 -1,728 -34.75%
-
Tax Rate - - - - - - - -
Total Cost 10,600 10,775 8,545 17,602 10,024 9,961 7,571 25.07%
-
Net Worth 62,310 0 63,955 65,502 76,559 77,884 79,414 -14.89%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 62,310 0 63,955 65,502 76,559 77,884 79,414 -14.89%
NOSH 73,306 73,229 73,512 73,597 73,615 73,476 73,531 -0.20%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -9.38% -6.97% -21.41% -157.26% -18.54% -20.75% -29.57% -
ROE -1.46% 0.00% -2.36% -16.43% -2.05% -2.20% -2.18% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 13.22 13.76 9.57 9.30 11.49 11.23 7.95 40.22%
EPS -1.24 -0.95 -2.05 -14.62 -2.13 -2.33 -2.35 -34.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.00 0.87 0.89 1.04 1.06 1.08 -14.71%
Adjusted Per Share Value based on latest NOSH - 73,597
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.44 1.49 1.04 1.01 1.25 1.22 0.87 39.79%
EPS -0.13 -0.10 -0.22 -1.59 -0.23 -0.25 -0.26 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0923 0.00 0.0947 0.097 0.1134 0.1153 0.1176 -14.87%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.35 0.40 0.39 0.49 0.50 0.60 0.69 -
P/RPS 2.65 2.91 4.07 5.27 4.35 5.34 8.68 -54.56%
P/EPS -28.23 -41.73 -19.02 -3.35 -23.47 -25.75 -29.36 -2.57%
EY -3.54 -2.40 -5.26 -29.84 -4.26 -3.88 -3.41 2.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.00 0.45 0.55 0.48 0.57 0.64 -25.62%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 29/05/08 27/02/08 28/11/07 29/08/07 28/05/07 -
Price 0.40 0.40 0.41 0.44 0.47 0.58 0.57 -
P/RPS 3.03 2.91 4.28 4.73 4.09 5.17 7.17 -43.59%
P/EPS -32.26 -41.73 -20.00 -3.01 -22.07 -24.89 -24.26 20.86%
EY -3.10 -2.40 -5.00 -33.23 -4.53 -4.02 -4.12 -17.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.00 0.47 0.49 0.45 0.55 0.53 -7.67%

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