[SCIB] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 106.13%
YoY- 103.04%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 12,931 10,245 10,421 10,374 32,123 12,437 11,311 9.30%
PBT 1,560 -156 -488 49 -800 -333 -798 -
Tax -140 0 0 0 0 0 0 -
NP 1,420 -156 -488 49 -800 -333 -798 -
-
NP to SH 1,420 -156 -488 49 -800 -333 -798 -
-
Tax Rate 8.97% - - 0.00% - - - -
Total Cost 11,511 10,401 10,909 10,325 32,923 12,770 12,109 -3.31%
-
Net Worth 54,445 53,485 53,236 51,100 53,577 54,760 54,677 -0.28%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 54,445 53,485 53,236 51,100 53,577 54,760 54,677 -0.28%
NOSH 73,575 74,285 73,939 69,999 73,394 74,000 73,888 -0.28%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.98% -1.52% -4.68% 0.47% -2.49% -2.68% -7.06% -
ROE 2.61% -0.29% -0.92% 0.10% -1.49% -0.61% -1.46% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.58 13.79 14.09 14.82 43.77 16.81 15.31 9.62%
EPS 1.93 -0.21 -0.66 0.07 -1.09 -0.45 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.72 0.73 0.73 0.74 0.74 0.00%
Adjusted Per Share Value based on latest NOSH - 69,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.91 1.52 1.54 1.54 4.76 1.84 1.67 9.33%
EPS 0.21 -0.02 -0.07 0.01 -0.12 -0.05 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0806 0.0792 0.0788 0.0757 0.0793 0.0811 0.081 -0.32%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.38 0.40 0.40 0.43 0.40 0.30 0.33 -
P/RPS 2.16 2.90 2.84 2.90 0.91 1.78 2.16 0.00%
P/EPS 19.69 -190.48 -60.61 614.29 -36.70 -66.67 -30.56 -
EY 5.08 -0.53 -1.65 0.16 -2.73 -1.50 -3.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 0.56 0.59 0.55 0.41 0.45 8.67%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 08/11/10 02/08/10 27/05/10 24/02/10 26/11/09 28/08/09 -
Price 0.425 0.43 0.43 0.40 0.40 0.39 0.39 -
P/RPS 2.42 3.12 3.05 2.70 0.91 2.32 2.55 -3.41%
P/EPS 22.02 -204.76 -65.15 571.43 -36.70 -86.67 -36.11 -
EY 4.54 -0.49 -1.53 0.18 -2.73 -1.15 -2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.60 0.55 0.55 0.53 0.53 4.95%

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