[SCIB] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -27.76%
YoY- -2153.15%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 28,123 26,358 27,606 29,180 27,101 29,237 24,780 8.82%
PBT -5,700 -4,329 -2,953 -3,789 -3,142 -2,471 -2,579 69.92%
Tax 288 161 112 567 620 552 707 -45.13%
NP -5,412 -4,168 -2,841 -3,222 -2,522 -1,919 -1,872 103.33%
-
NP to SH -5,412 -4,168 -2,841 -3,222 -2,522 -1,919 -1,872 103.33%
-
Tax Rate - - - - - - - -
Total Cost 33,535 30,526 30,447 32,402 29,623 31,156 26,652 16.59%
-
Net Worth 77,884 79,414 81,870 82,097 83,942 83,116 83,938 -4.88%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 77,884 79,414 81,870 82,097 83,942 83,116 83,938 -4.88%
NOSH 73,476 73,531 73,757 73,300 74,285 72,909 73,629 -0.13%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -19.24% -15.81% -10.29% -11.04% -9.31% -6.56% -7.55% -
ROE -6.95% -5.25% -3.47% -3.92% -3.00% -2.31% -2.23% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 38.27 35.85 37.43 39.81 36.48 40.10 33.65 8.98%
EPS -7.37 -5.67 -3.85 -4.40 -3.40 -2.63 -2.54 103.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.08 1.11 1.12 1.13 1.14 1.14 -4.74%
Adjusted Per Share Value based on latest NOSH - 73,300
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.16 3.90 4.09 4.32 4.01 4.33 3.67 8.73%
EPS -0.80 -0.62 -0.42 -0.48 -0.37 -0.28 -0.28 101.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1153 0.1176 0.1212 0.1216 0.1243 0.1231 0.1243 -4.90%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.60 0.69 0.72 0.65 0.69 0.90 0.87 -
P/RPS 1.57 1.92 1.92 1.63 1.89 2.24 2.59 -28.44%
P/EPS -8.15 -12.17 -18.69 -14.79 -20.32 -34.19 -34.22 -61.67%
EY -12.28 -8.21 -5.35 -6.76 -4.92 -2.92 -2.92 161.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.65 0.58 0.61 0.79 0.76 -17.49%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 28/02/07 30/11/06 29/08/06 21/06/06 27/02/06 -
Price 0.58 0.57 0.74 0.72 0.68 0.74 0.85 -
P/RPS 1.52 1.59 1.98 1.81 1.86 1.85 2.53 -28.86%
P/EPS -7.87 -10.06 -19.21 -16.38 -20.03 -28.12 -33.43 -61.97%
EY -12.70 -9.94 -5.21 -6.10 -4.99 -3.56 -2.99 162.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.67 0.64 0.60 0.65 0.75 -18.72%

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