[SCIB] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 15.15%
YoY- 149.61%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 51,380 71,600 57,786 61,066 61,492 44,240 41,590 3.58%
PBT -3,280 4,298 904 760 -1,532 2,080 -878 24.54%
Tax 0 0 0 0 0 -152 0 -
NP -3,280 4,298 904 760 -1,532 1,928 -878 24.54%
-
NP to SH -3,280 4,298 904 760 -1,532 1,928 -878 24.54%
-
Tax Rate - 0.00% 0.00% 0.00% - 7.31% - -
Total Cost 54,660 67,302 56,882 60,306 63,024 42,312 42,468 4.29%
-
Net Worth 48,538 52,253 54,091 55,538 53,767 55,190 52,679 -1.35%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 48,538 52,253 54,091 55,538 53,767 55,190 52,679 -1.35%
NOSH 73,542 73,595 74,098 73,076 73,653 73,587 73,166 0.08%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -6.38% 6.00% 1.56% 1.24% -2.49% 4.36% -2.11% -
ROE -6.76% 8.23% 1.67% 1.37% -2.85% 3.49% -1.67% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 69.86 97.29 77.99 83.56 83.49 60.12 56.84 3.49%
EPS -4.46 5.84 1.22 1.04 -2.08 2.62 -1.20 24.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.71 0.73 0.76 0.73 0.75 0.72 -1.43%
Adjusted Per Share Value based on latest NOSH - 74,137
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.61 10.60 8.56 9.04 9.11 6.55 6.16 3.58%
EPS -0.49 0.64 0.13 0.11 -0.23 0.29 -0.13 24.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0719 0.0774 0.0801 0.0822 0.0796 0.0817 0.078 -1.34%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.72 0.89 0.675 0.39 0.34 0.41 0.40 -
P/RPS 1.03 0.91 0.87 0.47 0.41 0.68 0.70 6.64%
P/EPS -16.14 15.24 55.33 37.50 -16.35 15.65 -33.33 -11.37%
EY -6.19 6.56 1.81 2.67 -6.12 6.39 -3.00 12.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.25 0.92 0.51 0.47 0.55 0.56 11.72%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 26/08/15 25/08/14 06/08/13 09/08/12 08/08/11 02/08/10 -
Price 0.72 0.78 0.64 0.44 0.31 0.43 0.43 -
P/RPS 1.03 0.80 0.82 0.53 0.37 0.72 0.76 5.19%
P/EPS -16.14 13.36 52.46 42.31 -14.90 16.41 -35.83 -12.43%
EY -6.19 7.49 1.91 2.36 -6.71 6.09 -2.79 14.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.10 0.88 0.58 0.42 0.57 0.60 10.45%

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