[SCIB] YoY Annual (Unaudited) 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
YoY- 108.17%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 75,801 68,784 57,027 65,872 64,574 57,366 64,724 2.66%
PBT -9,643 -118 1,592 234 -2,933 -3,430 1,288 -
Tax 75 -140 0 6 -6 610 -2 -
NP -9,568 -258 1,592 240 -2,939 -2,820 1,286 -
-
NP to SH -9,568 -258 1,592 240 -2,939 -2,820 1,286 -
-
Tax Rate - - 0.00% -2.56% - - 0.16% -
Total Cost 85,369 69,042 55,435 65,632 67,513 60,186 63,438 5.07%
-
Net Worth 48,953 59,258 52,329 49,454 49,985 53,013 55,794 -2.15%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 48,953 59,258 52,329 49,454 49,985 53,013 55,794 -2.15%
NOSH 85,882 85,882 73,703 72,727 73,508 73,629 73,413 2.64%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -12.62% -0.38% 2.79% 0.36% -4.55% -4.92% 1.99% -
ROE -19.55% -0.44% 3.04% 0.49% -5.88% -5.32% 2.30% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 88.26 80.09 77.37 90.57 87.85 77.91 88.16 0.01%
EPS -11.14 -0.30 2.16 0.33 -3.99 -3.83 1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.69 0.71 0.68 0.68 0.72 0.76 -4.67%
Adjusted Per Share Value based on latest NOSH - 73,602
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 11.51 10.44 8.66 10.00 9.80 8.71 9.83 2.66%
EPS -1.45 -0.04 0.24 0.04 -0.45 -0.43 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0743 0.09 0.0794 0.0751 0.0759 0.0805 0.0847 -2.15%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.48 0.52 0.59 0.81 0.83 0.465 0.30 -
P/RPS 0.54 0.65 0.76 0.89 0.94 0.60 0.34 8.01%
P/EPS -4.31 -173.10 27.31 245.45 -20.76 -12.14 17.13 -
EY -23.21 -0.58 3.66 0.41 -4.82 -8.24 5.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.75 0.83 1.19 1.22 0.65 0.39 13.63%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 28/02/17 26/02/16 27/02/15 28/02/14 27/02/13 -
Price 0.50 0.62 0.56 0.86 0.86 0.475 0.28 -
P/RPS 0.57 0.77 0.72 0.95 0.98 0.61 0.32 10.09%
P/EPS -4.49 -206.38 25.93 260.61 -21.51 -12.40 15.98 -
EY -22.28 -0.48 3.86 0.38 -4.65 -8.06 6.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.90 0.79 1.26 1.26 0.66 0.37 15.52%

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