[SCIB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 6.38%
YoY- 230.07%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 57,365 65,595 64,511 65,856 64,724 55,495 53,549 4.68%
PBT -3,430 2,295 2,433 1,369 1,287 -1,752 -1,664 61.75%
Tax 610 0 -2 -2 -2 45 47 449.70%
NP -2,820 2,295 2,431 1,367 1,285 -1,707 -1,617 44.73%
-
NP to SH -2,820 2,295 2,431 1,367 1,285 -1,707 -1,617 44.73%
-
Tax Rate - 0.00% 0.08% 0.15% 0.16% - - -
Total Cost 60,185 63,300 62,080 64,489 63,439 57,202 55,166 5.96%
-
Net Worth 52,971 55,851 56,344 56,999 55,930 54,750 53,893 -1.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 52,971 55,851 56,344 56,999 55,930 54,750 53,893 -1.14%
NOSH 73,571 73,488 74,137 75,000 73,593 75,000 73,826 -0.22%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -4.92% 3.50% 3.77% 2.08% 1.99% -3.08% -3.02% -
ROE -5.32% 4.11% 4.31% 2.40% 2.30% -3.12% -3.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 77.97 89.26 87.01 87.81 87.95 73.99 72.53 4.92%
EPS -3.83 3.12 3.28 1.82 1.75 -2.28 -2.19 45.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.76 0.76 0.76 0.76 0.73 0.73 -0.91%
Adjusted Per Share Value based on latest NOSH - 75,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.71 9.96 9.79 10.00 9.83 8.42 8.13 4.68%
EPS -0.43 0.35 0.37 0.21 0.20 -0.26 -0.25 43.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0804 0.0848 0.0855 0.0865 0.0849 0.0831 0.0818 -1.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.465 0.435 0.39 0.29 0.30 0.31 0.34 -
P/RPS 0.60 0.49 0.45 0.33 0.34 0.42 0.47 17.62%
P/EPS -12.13 13.93 11.89 15.91 17.18 -13.62 -15.52 -15.11%
EY -8.24 7.18 8.41 6.29 5.82 -7.34 -6.44 17.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.57 0.51 0.38 0.39 0.42 0.47 24.05%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 06/08/13 31/05/13 27/02/13 30/11/12 09/08/12 -
Price 0.475 0.485 0.44 0.405 0.28 0.29 0.31 -
P/RPS 0.61 0.54 0.51 0.46 0.32 0.39 0.43 26.17%
P/EPS -12.39 15.53 13.42 22.22 16.04 -12.74 -14.15 -8.45%
EY -8.07 6.44 7.45 4.50 6.24 -7.85 -7.07 9.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.58 0.53 0.37 0.40 0.42 35.05%

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