[SCIB] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 109.01%
YoY- 108.16%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 56,434 55,762 60,002 65,872 68,198 71,576 69,512 -12.93%
PBT -3,608 -3,555 -1,652 234 -2,658 -1,237 -1,719 63.70%
Tax 6 6 6 6 -6 -6 -6 -
NP -3,602 -3,549 -1,646 240 -2,664 -1,243 -1,725 63.15%
-
NP to SH -3,602 -3,549 -1,646 240 -2,664 -1,243 -1,725 63.15%
-
Tax Rate - - - -2.56% - - - -
Total Cost 60,036 59,311 61,648 65,632 70,862 72,819 71,237 -10.75%
-
Net Worth 47,828 48,537 50,010 50,049 51,780 52,107 51,610 -4.93%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 47,828 48,537 50,010 50,049 51,780 52,107 51,610 -4.93%
NOSH 73,582 73,541 73,544 73,602 73,972 73,391 73,728 -0.13%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -6.38% -6.36% -2.74% 0.36% -3.91% -1.74% -2.48% -
ROE -7.53% -7.31% -3.29% 0.48% -5.14% -2.39% -3.34% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 76.69 75.82 81.59 89.50 92.19 97.53 94.28 -12.82%
EPS -4.90 -4.83 -2.24 0.33 -3.60 -1.69 -2.34 63.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.66 0.68 0.68 0.70 0.71 0.70 -4.80%
Adjusted Per Share Value based on latest NOSH - 73,602
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.57 8.46 9.11 10.00 10.35 10.87 10.55 -12.90%
EPS -0.55 -0.54 -0.25 0.04 -0.40 -0.19 -0.26 64.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0726 0.0737 0.0759 0.076 0.0786 0.0791 0.0783 -4.90%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.66 0.72 0.855 0.81 0.76 0.89 0.825 -
P/RPS 0.86 0.95 1.05 0.91 0.82 0.91 0.88 -1.51%
P/EPS -13.48 -14.92 -38.20 248.41 -21.10 -52.55 -35.26 -47.23%
EY -7.42 -6.70 -2.62 0.40 -4.74 -1.90 -2.84 89.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.09 1.26 1.19 1.09 1.25 1.18 -9.23%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 30/08/16 30/05/16 26/02/16 30/11/15 26/08/15 27/05/15 -
Price 0.54 0.72 0.705 0.86 0.78 0.78 0.895 -
P/RPS 0.70 0.95 0.86 0.96 0.85 0.80 0.95 -18.37%
P/EPS -11.03 -14.92 -31.50 263.74 -21.66 -46.05 -38.25 -56.25%
EY -9.07 -6.70 -3.17 0.38 -4.62 -2.17 -2.61 128.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.09 1.04 1.26 1.11 1.10 1.28 -25.02%

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