[SCIB] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -88.77%
YoY- 106.77%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 55,390 67,974 63,269 59,964 58,802 44,706 41,386 4.97%
PBT -2,978 2,145 1,778 85 -1,257 1,266 -793 24.64%
Tax 0 0 0 0 -2 -101 0 -
NP -2,978 2,145 1,778 85 -1,260 1,165 -793 24.64%
-
NP to SH -2,978 2,145 1,778 85 -1,260 1,165 -793 24.64%
-
Tax Rate - 0.00% 0.00% 0.00% - 7.98% - -
Total Cost 58,369 65,829 61,490 59,878 60,062 43,541 42,179 5.55%
-
Net Worth 47,828 51,429 54,539 54,044 53,894 55,084 52,888 -1.66%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 47,828 51,429 54,539 54,044 53,894 55,084 52,888 -1.66%
NOSH 73,582 73,470 73,701 71,110 73,828 73,445 73,456 0.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -5.38% 3.16% 2.81% 0.14% -2.14% 2.61% -1.92% -
ROE -6.23% 4.17% 3.26% 0.16% -2.34% 2.12% -1.50% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 75.28 92.52 85.85 84.32 79.65 60.87 56.34 4.94%
EPS -4.05 2.92 2.41 0.12 -1.71 1.59 -1.08 24.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.70 0.74 0.76 0.73 0.75 0.72 -1.68%
Adjusted Per Share Value based on latest NOSH - 73,488
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.20 10.07 9.37 8.88 8.71 6.62 6.13 4.96%
EPS -0.44 0.32 0.26 0.01 -0.19 0.17 -0.12 24.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0708 0.0762 0.0808 0.08 0.0798 0.0816 0.0783 -1.66%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.66 0.76 1.13 0.435 0.31 0.31 0.40 -
P/RPS 0.88 0.82 1.32 0.52 0.39 0.51 0.71 3.63%
P/EPS -16.30 26.03 46.82 362.50 -18.16 19.54 -37.04 -12.77%
EY -6.13 3.84 2.14 0.28 -5.51 5.12 -2.70 14.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.09 1.53 0.57 0.42 0.41 0.56 10.50%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 30/11/15 25/11/14 29/11/13 30/11/12 16/11/11 08/11/10 -
Price 0.54 0.78 0.99 0.485 0.29 0.42 0.43 -
P/RPS 0.72 0.84 1.15 0.58 0.36 0.69 0.76 -0.89%
P/EPS -13.34 26.71 41.02 404.17 -16.99 26.47 -39.81 -16.64%
EY -7.50 3.74 2.44 0.25 -5.89 3.78 -2.51 19.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.11 1.34 0.64 0.40 0.56 0.60 5.55%

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