[SCIB] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 283.42%
YoY- -2.21%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 20,482 18,627 15,038 16,729 16,745 18,665 18,996 5.14%
PBT 247 186 49 800 345 892 830 -55.39%
Tax -390 -400 -270 -446 -538 -667 -689 -31.54%
NP -143 -214 -221 354 -193 225 141 -
-
NP to SH -143 -214 -221 354 -193 225 141 -
-
Tax Rate 157.89% 215.05% 551.02% 55.75% 155.94% 74.78% 83.01% -
Total Cost 20,625 18,841 15,259 16,375 16,938 18,440 18,855 6.15%
-
Net Worth 80,437 87,749 86,287 85,149 81,899 83,199 80,803 -0.30%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 80,437 87,749 86,287 85,149 81,899 83,199 80,803 -0.30%
NOSH 68,750 74,999 73,750 72,777 69,999 71,111 69,062 -0.30%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -0.70% -1.15% -1.47% 2.12% -1.15% 1.21% 0.74% -
ROE -0.18% -0.24% -0.26% 0.42% -0.24% 0.27% 0.17% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 29.79 24.84 20.39 22.99 23.92 26.25 27.51 5.44%
EPS -0.21 -0.29 -0.30 0.49 -0.28 0.32 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.17 1.17 1.17 1.17 1.17 0.00%
Adjusted Per Share Value based on latest NOSH - 72,777
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.03 2.76 2.23 2.48 2.48 2.76 2.81 5.14%
EPS -0.02 -0.03 -0.03 0.05 -0.03 0.03 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1191 0.1299 0.1278 0.1261 0.1213 0.1232 0.1197 -0.33%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.02 0.94 1.25 2.44 2.39 2.35 2.70 -
P/RPS 3.42 3.78 6.13 10.61 9.99 8.95 9.82 -50.46%
P/EPS -490.38 -329.44 -417.14 501.63 -866.84 742.72 1,322.47 -
EY -0.20 -0.30 -0.24 0.20 -0.12 0.13 0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.80 1.07 2.09 2.04 2.01 2.31 -47.81%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 25/08/05 31/05/05 28/02/05 08/11/04 06/08/04 19/05/04 -
Price 0.86 1.02 1.04 1.58 2.36 2.51 2.37 -
P/RPS 2.89 4.11 5.10 6.87 9.87 9.56 8.62 -51.70%
P/EPS -413.46 -357.48 -347.06 324.83 -855.96 793.28 1,160.84 -
EY -0.24 -0.28 -0.29 0.31 -0.12 0.13 0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.87 0.89 1.35 2.02 2.15 2.03 -48.93%

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