[SCIB] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -5.59%
YoY- 234.45%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 55,725 55,363 57,365 65,595 64,511 65,856 64,724 -9.52%
PBT -3,358 -3,505 -3,430 2,295 2,433 1,369 1,287 -
Tax 610 610 610 0 -2 -2 -2 -
NP -2,748 -2,895 -2,820 2,295 2,431 1,367 1,285 -
-
NP to SH -2,748 -2,895 -2,820 2,295 2,431 1,367 1,285 -
-
Tax Rate - - - 0.00% 0.08% 0.15% 0.16% -
Total Cost 58,473 58,258 60,185 63,300 62,080 64,489 63,439 -5.30%
-
Net Worth 53,930 54,000 52,971 55,851 56,344 56,999 55,930 -2.40%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 53,930 54,000 52,971 55,851 56,344 56,999 55,930 -2.40%
NOSH 73,877 75,000 73,571 73,488 74,137 75,000 73,593 0.25%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -4.93% -5.23% -4.92% 3.50% 3.77% 2.08% 1.99% -
ROE -5.10% -5.36% -5.32% 4.11% 4.31% 2.40% 2.30% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 75.43 73.82 77.97 89.26 87.01 87.81 87.95 -9.75%
EPS -3.72 -3.86 -3.83 3.12 3.28 1.82 1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.72 0.72 0.76 0.76 0.76 0.76 -2.65%
Adjusted Per Share Value based on latest NOSH - 73,488
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.25 8.20 8.49 9.71 9.55 9.75 9.58 -9.50%
EPS -0.41 -0.43 -0.42 0.34 0.36 0.20 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0799 0.08 0.0784 0.0827 0.0834 0.0844 0.0828 -2.35%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.675 0.515 0.465 0.435 0.39 0.29 0.30 -
P/RPS 0.89 0.70 0.60 0.49 0.45 0.33 0.34 90.27%
P/EPS -18.15 -13.34 -12.13 13.93 11.89 15.91 17.18 -
EY -5.51 -7.50 -8.24 7.18 8.41 6.29 5.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.72 0.65 0.57 0.51 0.38 0.39 77.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 28/02/14 29/11/13 06/08/13 31/05/13 27/02/13 -
Price 0.64 0.505 0.475 0.485 0.44 0.405 0.28 -
P/RPS 0.85 0.68 0.61 0.54 0.51 0.46 0.32 92.14%
P/EPS -17.21 -13.08 -12.39 15.53 13.42 22.22 16.04 -
EY -5.81 -7.64 -8.07 6.44 7.45 4.50 6.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.70 0.66 0.64 0.58 0.53 0.37 78.46%

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