[SCIB] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
06-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 59.57%
YoY- -67.11%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 15,038 16,729 16,745 18,665 18,996 19,967 22,304 -23.09%
PBT 49 800 345 892 830 1,022 1,506 -89.78%
Tax -270 -446 -538 -667 -689 -660 -903 -55.25%
NP -221 354 -193 225 141 362 603 -
-
NP to SH -221 354 -193 225 141 362 603 -
-
Tax Rate 551.02% 55.75% 155.94% 74.78% 83.01% 64.58% 59.96% -
Total Cost 15,259 16,375 16,938 18,440 18,855 19,605 21,701 -20.90%
-
Net Worth 86,287 85,149 81,899 83,199 80,803 49,163 48,666 46.44%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 86,287 85,149 81,899 83,199 80,803 49,163 48,666 46.44%
NOSH 73,750 72,777 69,999 71,111 69,062 42,020 18,024 155.60%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -1.47% 2.12% -1.15% 1.21% 0.74% 1.81% 2.70% -
ROE -0.26% 0.42% -0.24% 0.27% 0.17% 0.74% 1.24% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 20.39 22.99 23.92 26.25 27.51 47.52 123.74 -69.91%
EPS -0.30 0.49 -0.28 0.32 0.20 0.86 3.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.17 1.17 1.17 1.17 2.70 -42.70%
Adjusted Per Share Value based on latest NOSH - 71,111
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.23 2.48 2.48 2.76 2.81 2.96 3.30 -22.97%
EPS -0.03 0.05 -0.03 0.03 0.02 0.05 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1278 0.1261 0.1213 0.1232 0.1197 0.0728 0.0721 46.41%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.25 2.44 2.39 2.35 2.70 1.96 1.51 -
P/RPS 6.13 10.61 9.99 8.95 9.82 4.12 1.22 193.07%
P/EPS -417.14 501.63 -866.84 742.72 1,322.47 227.51 45.14 -
EY -0.24 0.20 -0.12 0.13 0.08 0.44 2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 2.09 2.04 2.01 2.31 1.68 0.56 53.91%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 08/11/04 06/08/04 19/05/04 27/02/04 16/10/03 -
Price 1.04 1.58 2.36 2.51 2.37 3.18 2.02 -
P/RPS 5.10 6.87 9.87 9.56 8.62 6.69 1.63 113.77%
P/EPS -347.06 324.83 -855.96 793.28 1,160.84 369.13 60.38 -
EY -0.29 0.31 -0.12 0.13 0.09 0.27 1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.35 2.02 2.15 2.03 2.72 0.75 12.07%

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