[SCIB] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
06-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -21.04%
YoY- -28.19%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Revenue 28,184 27,150 22,508 18,712 21,316 13,854 15,008 10.18%
PBT -6,880 -1,386 -258 968 1,228 294 1,348 -
Tax 0 -352 -180 -270 -256 -88 -404 -
NP -6,880 -1,738 -438 698 972 206 944 -
-
NP to SH -6,880 -1,738 -438 698 972 206 944 -
-
Tax Rate - - - 27.89% 20.85% 29.93% 29.97% -
Total Cost 35,064 28,888 22,946 18,014 20,344 13,648 14,064 15.09%
-
Net Worth 77,914 83,217 85,409 81,665 48,239 46,982 45,578 8.60%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Net Worth 77,914 83,217 85,409 81,665 48,239 46,982 45,578 8.60%
NOSH 73,504 73,644 72,999 69,800 17,999 18,070 18,015 24.15%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
NP Margin -24.41% -6.40% -1.95% 3.73% 4.56% 1.49% 6.29% -
ROE -8.83% -2.09% -0.51% 0.85% 2.01% 0.44% 2.07% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
RPS 38.34 36.87 30.83 26.81 118.42 76.67 83.31 -11.25%
EPS -9.36 -2.36 -0.60 1.00 5.40 1.14 5.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.13 1.17 1.17 2.68 2.60 2.53 -12.52%
Adjusted Per Share Value based on latest NOSH - 71,111
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
RPS 4.17 4.02 3.33 2.77 3.16 2.05 2.22 10.18%
EPS -1.02 -0.26 -0.06 0.10 0.14 0.03 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1154 0.1232 0.1265 0.1209 0.0714 0.0696 0.0675 8.60%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 26/12/00 -
Price 0.60 0.69 0.94 2.35 1.30 1.38 1.29 -
P/RPS 1.56 1.87 3.05 8.77 1.10 1.80 1.55 0.09%
P/EPS -6.41 -29.24 -156.67 235.00 24.07 121.05 24.62 -
EY -15.60 -3.42 -0.64 0.43 4.15 0.83 4.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.80 2.01 0.49 0.53 0.51 1.72%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Date 29/08/07 29/08/06 25/08/05 06/08/04 05/08/03 27/02/02 22/02/01 -
Price 0.58 0.68 1.02 2.51 1.74 1.31 1.29 -
P/RPS 1.51 1.84 3.31 9.36 1.47 1.71 1.55 -0.40%
P/EPS -6.20 -28.81 -170.00 251.00 32.22 114.91 24.62 -
EY -16.14 -3.47 -0.59 0.40 3.10 0.87 4.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.87 2.15 0.65 0.50 0.51 1.16%

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