[SCIB] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 13.85%
YoY- 75.41%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 19,967 22,304 22,978 23,438 22,126 19,887 16,733 12.46%
PBT 1,022 1,506 1,590 2,067 2,016 1,669 1,187 -9.47%
Tax -660 -903 -906 -990 -1,070 -468 -336 56.65%
NP 362 603 684 1,077 946 1,201 851 -43.35%
-
NP to SH 362 603 684 1,077 946 1,201 851 -43.35%
-
Tax Rate 64.58% 59.96% 56.98% 47.90% 53.08% 28.04% 28.31% -
Total Cost 19,605 21,701 22,294 22,361 21,180 18,686 15,882 15.02%
-
Net Worth 49,163 48,666 49,133 48,152 47,989 48,111 47,656 2.09%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 49,163 48,666 49,133 48,152 47,989 48,111 47,656 2.09%
NOSH 42,020 18,024 18,333 17,967 18,041 18,019 17,983 75.81%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.81% 2.70% 2.98% 4.60% 4.28% 6.04% 5.09% -
ROE 0.74% 1.24% 1.39% 2.24% 1.97% 2.50% 1.79% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 47.52 123.74 125.33 130.45 122.64 110.36 93.05 -36.03%
EPS 0.86 3.35 3.73 5.99 5.24 6.67 4.73 -67.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 2.70 2.68 2.68 2.66 2.67 2.65 -41.93%
Adjusted Per Share Value based on latest NOSH - 17,967
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.96 3.30 3.40 3.47 3.28 2.94 2.48 12.48%
EPS 0.05 0.09 0.10 0.16 0.14 0.18 0.13 -47.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0728 0.0721 0.0728 0.0713 0.0711 0.0712 0.0706 2.06%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.96 1.51 1.30 1.08 1.14 1.20 1.33 -
P/RPS 4.12 1.22 1.04 0.83 0.93 1.09 1.43 102.08%
P/EPS 227.51 45.14 34.84 18.02 21.74 18.00 28.11 301.58%
EY 0.44 2.22 2.87 5.55 4.60 5.55 3.56 -75.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.56 0.49 0.40 0.43 0.45 0.50 123.83%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 16/10/03 05/08/03 29/04/03 27/02/03 27/11/02 26/08/02 -
Price 3.18 2.02 1.74 1.07 1.04 1.20 1.48 -
P/RPS 6.69 1.63 1.39 0.82 0.85 1.09 1.59 159.94%
P/EPS 369.13 60.38 46.64 17.85 19.83 18.00 31.28 416.00%
EY 0.27 1.66 2.14 5.60 5.04 5.55 3.20 -80.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 0.75 0.65 0.40 0.39 0.45 0.56 185.98%

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