[SCIB] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 159.14%
YoY- 123.3%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 46,461 45,296 45,145 43,971 63,163 65,355 66,245 -21.04%
PBT 2,510 2,444 2,163 965 -1,395 -1,572 -1,882 -
Tax -216 -216 -140 -140 0 0 0 -
NP 2,294 2,228 2,023 825 -1,395 -1,572 -1,882 -
-
NP to SH 2,294 2,228 2,023 825 -1,395 -1,572 -1,882 -
-
Tax Rate 8.61% 8.84% 6.47% 14.51% - - - -
Total Cost 44,167 43,068 43,122 43,146 64,558 66,927 68,127 -25.07%
-
Net Worth 56,250 55,855 56,078 54,445 53,485 53,236 51,100 6.60%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 56,250 55,855 56,078 54,445 53,485 53,236 51,100 6.60%
NOSH 75,000 74,473 73,786 73,575 74,285 73,939 69,999 4.70%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.94% 4.92% 4.48% 1.88% -2.21% -2.41% -2.84% -
ROE 4.08% 3.99% 3.61% 1.52% -2.61% -2.95% -3.68% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 61.95 60.82 61.18 59.76 85.03 88.39 94.64 -24.59%
EPS 3.06 2.99 2.74 1.12 -1.88 -2.13 -2.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.76 0.74 0.72 0.72 0.73 1.81%
Adjusted Per Share Value based on latest NOSH - 73,575
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.88 6.71 6.69 6.51 9.35 9.68 9.81 -21.04%
EPS 0.34 0.33 0.30 0.12 -0.21 -0.23 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0833 0.0827 0.083 0.0806 0.0792 0.0788 0.0757 6.57%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.31 0.41 0.41 0.38 0.40 0.40 0.43 -
P/RPS 0.50 0.67 0.67 0.64 0.47 0.45 0.45 7.26%
P/EPS 10.14 13.70 14.95 33.89 -21.30 -18.81 -15.99 -
EY 9.87 7.30 6.69 2.95 -4.69 -5.32 -6.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.55 0.54 0.51 0.56 0.56 0.59 -21.52%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 08/08/11 25/05/11 25/02/11 08/11/10 02/08/10 27/05/10 -
Price 0.42 0.43 0.39 0.425 0.43 0.43 0.40 -
P/RPS 0.68 0.71 0.64 0.71 0.51 0.49 0.42 37.84%
P/EPS 13.73 14.37 14.22 37.90 -22.90 -20.23 -14.88 -
EY 7.28 6.96 7.03 2.64 -4.37 -4.94 -6.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.51 0.57 0.60 0.60 0.55 1.20%

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