[SCIB] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -53.49%
YoY- 122.53%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 132,664 129,262 516,021 70,600 75,046 59,174 51,380 15.69%
PBT -7,508 -8,122 59,461 2,958 -13,130 -1,234 -3,280 13.57%
Tax 0 0 -7,289 0 0 0 0 -
NP -7,508 -8,122 52,172 2,958 -13,130 -1,234 -3,280 13.57%
-
NP to SH -7,382 -8,066 52,172 2,958 -13,130 -1,234 -3,280 13.27%
-
Tax Rate - - 12.26% 0.00% - - - -
Total Cost 140,172 137,384 463,849 67,642 88,176 60,408 54,660 15.57%
-
Net Worth 93,126 113,133 42,773 50,670 52,388 51,416 48,538 10.53%
Dividend
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - 9,934 - - - - -
Div Payout % - - 19.04% - - - - -
Equity
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 93,126 113,133 42,773 50,670 52,388 51,416 48,538 10.53%
NOSH 582,037 582,037 490,530 85,882 85,882 73,452 73,542 37.42%
Ratio Analysis
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -5.66% -6.28% 10.11% 4.19% -17.50% -2.09% -6.38% -
ROE -7.93% -7.13% 121.97% 5.84% -25.06% -2.40% -6.76% -
Per Share
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 22.79 26.28 373.99 82.21 87.38 80.56 69.86 -15.81%
EPS -1.26 -1.64 37.81 3.44 -15.28 -1.68 -4.46 -17.65%
DPS 0.00 0.00 7.20 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.23 0.31 0.59 0.61 0.70 0.66 -19.56%
Adjusted Per Share Value based on latest NOSH - 85,882
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 20.14 19.62 78.33 10.72 11.39 8.98 7.80 15.69%
EPS -1.12 -1.22 7.92 0.45 -1.99 -0.19 -0.50 13.19%
DPS 0.00 0.00 1.51 0.00 0.00 0.00 0.00 -
NAPS 0.1414 0.1717 0.0649 0.0769 0.0795 0.0781 0.0737 10.53%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.145 0.205 1.42 0.955 0.67 0.65 0.72 -
P/RPS 0.64 0.78 0.38 1.16 0.77 0.81 1.03 -7.05%
P/EPS -11.43 -12.50 3.76 27.73 -4.38 -38.69 -16.14 -5.16%
EY -8.75 -8.00 26.63 3.61 -22.82 -2.58 -6.19 5.46%
DY 0.00 0.00 5.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.89 4.58 1.62 1.10 0.93 1.09 -2.73%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 27/02/23 28/02/22 25/02/21 28/08/19 30/08/18 29/08/17 30/08/16 -
Price 0.145 0.22 1.90 1.12 0.595 0.57 0.72 -
P/RPS 0.64 0.84 0.51 1.36 0.68 0.71 1.03 -7.05%
P/EPS -11.43 -13.42 5.02 32.52 -3.89 -33.93 -16.14 -5.16%
EY -8.75 -7.45 19.90 3.08 -25.69 -2.95 -6.19 5.46%
DY 0.00 0.00 3.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.96 6.13 1.90 0.98 0.81 1.09 -2.73%

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