[SCIB] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 96.25%
YoY- 173.71%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 75,326 68,784 62,983 60,924 60,043 57,027 56,434 21.24%
PBT 936 -118 2,823 2,616 1,333 1,593 -3,608 -
Tax -140 -140 0 0 0 0 6 -
NP 796 -258 2,823 2,616 1,333 1,593 -3,602 -
-
NP to SH 796 -258 2,823 2,616 1,333 1,593 -3,602 -
-
Tax Rate 14.96% - 0.00% 0.00% 0.00% 0.00% - -
Total Cost 74,530 69,042 60,160 58,308 58,710 55,434 60,036 15.52%
-
Net Worth 59,258 59,258 54,683 52,266 50,902 52,239 47,828 15.37%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 59,258 59,258 54,683 52,266 50,902 52,239 47,828 15.37%
NOSH 85,882 85,882 80,416 74,666 73,771 73,576 73,582 10.86%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.06% -0.38% 4.48% 4.29% 2.22% 2.79% -6.38% -
ROE 1.34% -0.44% 5.16% 5.01% 2.62% 3.05% -7.53% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 87.71 80.09 78.32 81.59 81.39 77.51 76.69 9.37%
EPS 0.93 -0.30 3.51 3.50 1.81 2.17 -4.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.68 0.70 0.69 0.71 0.65 4.06%
Adjusted Per Share Value based on latest NOSH - 74,666
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 11.15 10.19 9.33 9.02 8.89 8.44 8.36 21.18%
EPS 0.12 -0.04 0.42 0.39 0.20 0.24 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0878 0.0878 0.081 0.0774 0.0754 0.0774 0.0708 15.44%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.525 0.52 0.62 0.65 0.60 0.59 0.66 -
P/RPS 0.60 0.65 0.79 0.80 0.74 0.76 0.86 -21.35%
P/EPS 56.64 -173.10 17.66 18.55 33.21 27.25 -13.48 -
EY 1.77 -0.58 5.66 5.39 3.01 3.67 -7.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.75 0.91 0.93 0.87 0.83 1.02 -17.82%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 29/11/17 29/08/17 31/05/17 28/02/17 28/11/16 -
Price 0.72 0.62 0.56 0.57 0.68 0.56 0.54 -
P/RPS 0.82 0.77 0.72 0.70 0.84 0.72 0.70 11.13%
P/EPS 77.68 -206.38 15.95 16.27 37.63 25.87 -11.03 -
EY 1.29 -0.48 6.27 6.15 2.66 3.87 -9.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.90 0.82 0.81 0.99 0.79 0.83 16.24%

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