[SCIB] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 11.26%
YoY- 82.83%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 45,296 45,145 43,971 63,163 65,355 66,245 67,670 -23.53%
PBT 2,444 2,163 965 -1,395 -1,572 -1,882 -3,541 -
Tax -216 -140 -140 0 0 0 0 -
NP 2,228 2,023 825 -1,395 -1,572 -1,882 -3,541 -
-
NP to SH 2,228 2,023 825 -1,395 -1,572 -1,882 -3,541 -
-
Tax Rate 8.84% 6.47% 14.51% - - - - -
Total Cost 43,068 43,122 43,146 64,558 66,927 68,127 71,211 -28.54%
-
Net Worth 55,855 56,078 54,445 53,485 53,236 51,100 53,577 2.82%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 55,855 56,078 54,445 53,485 53,236 51,100 53,577 2.82%
NOSH 74,473 73,786 73,575 74,285 73,939 69,999 73,394 0.98%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.92% 4.48% 1.88% -2.21% -2.41% -2.84% -5.23% -
ROE 3.99% 3.61% 1.52% -2.61% -2.95% -3.68% -6.61% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 60.82 61.18 59.76 85.03 88.39 94.64 92.20 -24.27%
EPS 2.99 2.74 1.12 -1.88 -2.13 -2.69 -4.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.76 0.74 0.72 0.72 0.73 0.73 1.82%
Adjusted Per Share Value based on latest NOSH - 74,285
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.88 6.85 6.68 9.59 9.92 10.06 10.27 -23.49%
EPS 0.34 0.31 0.13 -0.21 -0.24 -0.29 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0848 0.0851 0.0827 0.0812 0.0808 0.0776 0.0813 2.85%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.41 0.41 0.38 0.40 0.40 0.43 0.40 -
P/RPS 0.67 0.67 0.64 0.47 0.45 0.45 0.43 34.51%
P/EPS 13.70 14.95 33.89 -21.30 -18.81 -15.99 -8.29 -
EY 7.30 6.69 2.95 -4.69 -5.32 -6.25 -12.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.51 0.56 0.56 0.59 0.55 0.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 08/08/11 25/05/11 25/02/11 08/11/10 02/08/10 27/05/10 24/02/10 -
Price 0.43 0.39 0.425 0.43 0.43 0.40 0.40 -
P/RPS 0.71 0.64 0.71 0.51 0.49 0.42 0.43 39.82%
P/EPS 14.37 14.22 37.90 -22.90 -20.23 -14.88 -8.29 -
EY 6.96 7.03 2.64 -4.37 -4.94 -6.72 -12.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.57 0.60 0.60 0.55 0.55 2.41%

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