[SCIB] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -39.97%
YoY- -61.73%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 16,745 18,665 18,996 19,967 22,304 22,978 23,438 -20.03%
PBT 345 892 830 1,022 1,506 1,590 2,067 -69.58%
Tax -538 -667 -689 -660 -903 -906 -990 -33.33%
NP -193 225 141 362 603 684 1,077 -
-
NP to SH -193 225 141 362 603 684 1,077 -
-
Tax Rate 155.94% 74.78% 83.01% 64.58% 59.96% 56.98% 47.90% -
Total Cost 16,938 18,440 18,855 19,605 21,701 22,294 22,361 -16.86%
-
Net Worth 81,899 83,199 80,803 49,163 48,666 49,133 48,152 42.34%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 81,899 83,199 80,803 49,163 48,666 49,133 48,152 42.34%
NOSH 69,999 71,111 69,062 42,020 18,024 18,333 17,967 146.98%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -1.15% 1.21% 0.74% 1.81% 2.70% 2.98% 4.60% -
ROE -0.24% 0.27% 0.17% 0.74% 1.24% 1.39% 2.24% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 23.92 26.25 27.51 47.52 123.74 125.33 130.45 -67.62%
EPS -0.28 0.32 0.20 0.86 3.35 3.73 5.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.17 1.17 2.70 2.68 2.68 -42.36%
Adjusted Per Share Value based on latest NOSH - 42,020
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2.48 2.76 2.81 2.96 3.30 3.40 3.47 -20.01%
EPS -0.03 0.03 0.02 0.05 0.09 0.10 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1213 0.1232 0.1197 0.0728 0.0721 0.0728 0.0713 42.37%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.39 2.35 2.70 1.96 1.51 1.30 1.08 -
P/RPS 9.99 8.95 9.82 4.12 1.22 1.04 0.83 422.82%
P/EPS -866.84 742.72 1,322.47 227.51 45.14 34.84 18.02 -
EY -0.12 0.13 0.08 0.44 2.22 2.87 5.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.01 2.31 1.68 0.56 0.49 0.40 195.40%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 08/11/04 06/08/04 19/05/04 27/02/04 16/10/03 05/08/03 29/04/03 -
Price 2.36 2.51 2.37 3.18 2.02 1.74 1.07 -
P/RPS 9.87 9.56 8.62 6.69 1.63 1.39 0.82 422.83%
P/EPS -855.96 793.28 1,160.84 369.13 60.38 46.64 17.85 -
EY -0.12 0.13 0.09 0.27 1.66 2.14 5.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.15 2.03 2.72 0.75 0.65 0.40 193.48%

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