[SCIB] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -3.66%
YoY- -269.56%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 141,116 132,044 124,894 130,069 132,213 128,368 263,705 -34.06%
PBT -19,015 -22,077 -49,424 -51,606 -50,141 -51,913 -25,055 -16.78%
Tax -2,771 -1,653 8,706 9,376 9,376 9,376 -542 196.47%
NP -21,786 -23,730 -40,718 -42,230 -40,765 -42,537 -25,597 -10.18%
-
NP to SH -22,622 -24,419 -41,226 -42,063 -40,576 -42,405 -25,450 -7.54%
-
Tax Rate - - - - - - - -
Total Cost 162,902 155,774 165,612 172,299 172,978 170,905 289,302 -31.78%
-
Net Worth 134,450 76,486 93,126 93,126 93,126 87,431 111,481 13.28%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 134,450 76,486 93,126 93,126 93,126 87,431 111,481 13.28%
NOSH 640,241 640,241 582,037 582,037 582,037 582,037 582,037 6.55%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -15.44% -17.97% -32.60% -32.47% -30.83% -33.14% -9.71% -
ROE -16.83% -31.93% -44.27% -45.17% -43.57% -48.50% -22.83% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 22.04 22.44 21.46 22.35 22.72 24.96 52.04 -43.57%
EPS -3.53 -4.15 -7.08 -7.23 -6.97 -8.25 -5.02 -20.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.13 0.16 0.16 0.16 0.17 0.22 -3.05%
Adjusted Per Share Value based on latest NOSH - 582,037
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 21.42 20.05 18.96 19.75 20.07 19.49 40.03 -34.06%
EPS -3.43 -3.71 -6.26 -6.39 -6.16 -6.44 -3.86 -7.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2041 0.1161 0.1414 0.1414 0.1414 0.1327 0.1692 13.30%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.455 0.47 0.12 0.145 0.135 0.175 0.22 -
P/RPS 2.06 2.09 0.56 0.65 0.59 0.70 0.42 188.39%
P/EPS -12.88 -11.32 -1.69 -2.01 -1.94 -2.12 -4.38 105.12%
EY -7.77 -8.83 -59.03 -49.84 -51.64 -47.11 -22.83 -51.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 3.62 0.75 0.91 0.84 1.03 1.00 67.53%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 28/08/23 25/05/23 27/02/23 30/11/22 26/08/22 26/05/22 -
Price 0.735 0.455 0.165 0.145 0.15 0.165 0.215 -
P/RPS 3.33 2.03 0.77 0.65 0.66 0.66 0.41 303.54%
P/EPS -20.80 -10.96 -2.33 -2.01 -2.15 -2.00 -4.28 186.63%
EY -4.81 -9.12 -42.93 -49.84 -46.48 -49.97 -23.36 -65.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 3.50 1.03 0.91 0.94 0.97 0.98 133.46%

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