[SCIB] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 175.28%
YoY- 1037.17%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 65,595 64,511 65,856 64,724 55,495 53,549 47,135 24.62%
PBT 2,295 2,433 1,369 1,287 -1,752 -1,664 -1,022 -
Tax 0 -2 -2 -2 45 47 -29 -
NP 2,295 2,431 1,367 1,285 -1,707 -1,617 -1,051 -
-
NP to SH 2,295 2,431 1,367 1,285 -1,707 -1,617 -1,051 -
-
Tax Rate 0.00% 0.08% 0.15% 0.16% - - - -
Total Cost 63,300 62,080 64,489 63,439 57,202 55,166 48,186 19.92%
-
Net Worth 55,851 56,344 56,999 55,930 54,750 53,893 55,836 0.01%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 55,851 56,344 56,999 55,930 54,750 53,893 55,836 0.01%
NOSH 73,488 74,137 75,000 73,593 75,000 73,826 75,454 -1.74%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.50% 3.77% 2.08% 1.99% -3.08% -3.02% -2.23% -
ROE 4.11% 4.31% 2.40% 2.30% -3.12% -3.00% -1.88% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 89.26 87.01 87.81 87.95 73.99 72.53 62.47 26.83%
EPS 3.12 3.28 1.82 1.75 -2.28 -2.19 -1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.76 0.76 0.73 0.73 0.74 1.79%
Adjusted Per Share Value based on latest NOSH - 73,593
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.71 9.55 9.75 9.58 8.22 7.93 6.98 24.59%
EPS 0.34 0.36 0.20 0.19 -0.25 -0.24 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0827 0.0834 0.0844 0.0828 0.0811 0.0798 0.0827 0.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.435 0.39 0.29 0.30 0.31 0.34 0.34 -
P/RPS 0.49 0.45 0.33 0.34 0.42 0.47 0.54 -6.26%
P/EPS 13.93 11.89 15.91 17.18 -13.62 -15.52 -24.41 -
EY 7.18 8.41 6.29 5.82 -7.34 -6.44 -4.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.38 0.39 0.42 0.47 0.46 15.35%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 06/08/13 31/05/13 27/02/13 30/11/12 09/08/12 30/05/12 -
Price 0.485 0.44 0.405 0.28 0.29 0.31 0.31 -
P/RPS 0.54 0.51 0.46 0.32 0.39 0.43 0.50 5.25%
P/EPS 15.53 13.42 22.22 16.04 -12.74 -14.15 -22.26 -
EY 6.44 7.45 4.50 6.24 -7.85 -7.07 -4.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.53 0.37 0.40 0.42 0.42 32.38%

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