[SCIB] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
05-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -36.49%
YoY- -19.62%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 18,996 19,967 22,304 22,978 23,438 22,126 19,887 -3.00%
PBT 830 1,022 1,506 1,590 2,067 2,016 1,669 -37.20%
Tax -689 -660 -903 -906 -990 -1,070 -468 29.38%
NP 141 362 603 684 1,077 946 1,201 -75.99%
-
NP to SH 141 362 603 684 1,077 946 1,201 -75.99%
-
Tax Rate 83.01% 64.58% 59.96% 56.98% 47.90% 53.08% 28.04% -
Total Cost 18,855 19,605 21,701 22,294 22,361 21,180 18,686 0.60%
-
Net Worth 80,803 49,163 48,666 49,133 48,152 47,989 48,111 41.24%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 80,803 49,163 48,666 49,133 48,152 47,989 48,111 41.24%
NOSH 69,062 42,020 18,024 18,333 17,967 18,041 18,019 144.70%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.74% 1.81% 2.70% 2.98% 4.60% 4.28% 6.04% -
ROE 0.17% 0.74% 1.24% 1.39% 2.24% 1.97% 2.50% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 27.51 47.52 123.74 125.33 130.45 122.64 110.36 -60.35%
EPS 0.20 0.86 3.35 3.73 5.99 5.24 6.67 -90.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 2.70 2.68 2.68 2.66 2.67 -42.27%
Adjusted Per Share Value based on latest NOSH - 18,333
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.81 2.96 3.30 3.40 3.47 3.28 2.94 -2.96%
EPS 0.02 0.05 0.09 0.10 0.16 0.14 0.18 -76.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1197 0.0728 0.0721 0.0728 0.0713 0.0711 0.0712 41.34%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.70 1.96 1.51 1.30 1.08 1.14 1.20 -
P/RPS 9.82 4.12 1.22 1.04 0.83 0.93 1.09 332.39%
P/EPS 1,322.47 227.51 45.14 34.84 18.02 21.74 18.00 1649.60%
EY 0.08 0.44 2.22 2.87 5.55 4.60 5.55 -94.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.68 0.56 0.49 0.40 0.43 0.45 197.28%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 27/02/04 16/10/03 05/08/03 29/04/03 27/02/03 27/11/02 -
Price 2.37 3.18 2.02 1.74 1.07 1.04 1.20 -
P/RPS 8.62 6.69 1.63 1.39 0.82 0.85 1.09 296.43%
P/EPS 1,160.84 369.13 60.38 46.64 17.85 19.83 18.00 1504.10%
EY 0.09 0.27 1.66 2.14 5.60 5.04 5.55 -93.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.72 0.75 0.65 0.40 0.39 0.45 172.76%

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