[SCIB] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 43.56%
YoY- -167.58%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 71,576 69,512 64,669 59,844 55,725 55,363 57,365 15.94%
PBT -1,237 -1,719 -2,934 -2,161 -3,358 -3,505 -3,430 -49.42%
Tax -6 -6 -6 610 610 610 610 -
NP -1,243 -1,725 -2,940 -1,551 -2,748 -2,895 -2,820 -42.16%
-
NP to SH -1,243 -1,725 -2,940 -1,551 -2,748 -2,895 -2,820 -42.16%
-
Tax Rate - - - - - - - -
Total Cost 72,819 71,237 67,609 61,395 58,473 58,258 60,185 13.58%
-
Net Worth 52,107 51,610 50,026 54,328 53,930 54,000 52,971 -1.09%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 52,107 51,610 50,026 54,328 53,930 54,000 52,971 -1.09%
NOSH 73,391 73,728 73,568 73,416 73,877 75,000 73,571 -0.16%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -1.74% -2.48% -4.55% -2.59% -4.93% -5.23% -4.92% -
ROE -2.39% -3.34% -5.88% -2.85% -5.10% -5.36% -5.32% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 97.53 94.28 87.90 81.51 75.43 73.82 77.97 16.14%
EPS -1.69 -2.34 -4.00 -2.11 -3.72 -3.86 -3.83 -42.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.68 0.74 0.73 0.72 0.72 -0.93%
Adjusted Per Share Value based on latest NOSH - 73,416
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.60 10.29 9.58 8.86 8.25 8.20 8.49 15.99%
EPS -0.18 -0.26 -0.44 -0.23 -0.41 -0.43 -0.42 -43.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0772 0.0764 0.0741 0.0805 0.0799 0.08 0.0784 -1.02%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.89 0.825 0.83 1.13 0.675 0.515 0.465 -
P/RPS 0.91 0.88 0.94 1.39 0.89 0.70 0.60 32.10%
P/EPS -52.55 -35.26 -20.77 -53.49 -18.15 -13.34 -12.13 166.46%
EY -1.90 -2.84 -4.81 -1.87 -5.51 -7.50 -8.24 -62.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.18 1.22 1.53 0.92 0.72 0.65 54.82%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 27/02/15 25/11/14 25/08/14 26/05/14 28/02/14 -
Price 0.78 0.895 0.86 0.99 0.64 0.505 0.475 -
P/RPS 0.80 0.95 0.98 1.21 0.85 0.68 0.61 19.87%
P/EPS -46.05 -38.25 -21.52 -46.86 -17.21 -13.08 -12.39 140.51%
EY -2.17 -2.61 -4.65 -2.13 -5.81 -7.64 -8.07 -58.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.28 1.26 1.34 0.88 0.70 0.66 40.70%

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