[SCIB] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
16-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 6.72%
YoY- -30.6%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
Revenue 27,982 22,116 17,112 21,408 14,600 21,170 15,192 11.73%
PBT -1,856 -241 494 1,397 772 2,077 1,230 -
Tax -309 -124 -197 -360 -220 -582 -369 -3.17%
NP -2,165 -365 297 1,037 552 1,494 861 -
-
NP to SH -2,165 -365 297 1,037 552 1,494 861 -
-
Tax Rate - - 39.88% 25.77% 28.50% 28.02% 30.00% -
Total Cost 30,147 22,481 16,814 20,370 14,048 19,676 14,330 14.46%
-
Net Worth 82,676 86,643 81,534 48,624 47,159 48,059 45,705 11.36%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
Net Worth 82,676 86,643 81,534 48,624 47,159 48,059 45,705 11.36%
NOSH 73,818 74,053 69,687 18,009 18,000 17,999 17,994 29.23%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
NP Margin -7.74% -1.65% 1.74% 4.85% 3.78% 7.06% 5.67% -
ROE -2.62% -0.42% 0.36% 2.13% 1.17% 3.11% 1.88% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
RPS 37.91 29.86 24.56 118.87 81.11 117.61 84.43 -13.53%
EPS -2.93 -0.49 0.43 5.76 3.07 8.31 4.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.17 1.17 2.70 2.62 2.67 2.54 -13.82%
Adjusted Per Share Value based on latest NOSH - 18,024
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
RPS 4.14 3.28 2.53 3.17 2.16 3.14 2.25 11.71%
EPS -0.32 -0.05 0.04 0.15 0.08 0.22 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1224 0.1283 0.1207 0.072 0.0698 0.0712 0.0677 11.35%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 29/03/02 30/09/02 30/03/01 -
Price 0.65 1.02 2.39 1.51 1.48 1.20 1.20 -
P/RPS 1.71 3.42 9.73 1.27 1.82 1.02 1.42 3.43%
P/EPS -22.16 -206.76 560.16 26.22 48.26 14.45 25.07 -
EY -4.51 -0.48 0.18 3.81 2.07 6.92 3.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.87 2.04 0.56 0.56 0.45 0.47 3.89%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
Date 30/11/06 25/11/05 08/11/04 16/10/03 23/05/02 27/11/02 23/05/01 -
Price 0.72 0.86 2.36 2.02 1.46 1.20 1.16 -
P/RPS 1.90 2.88 9.61 1.70 1.80 1.02 1.37 6.12%
P/EPS -24.55 -174.32 553.13 35.07 47.61 14.45 24.23 -
EY -4.07 -0.57 0.18 2.85 2.10 6.92 4.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 2.02 0.75 0.56 0.45 0.46 6.18%

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