[SCIB] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -50.09%
YoY- 20.61%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 76,594 63,332 55,390 67,974 63,269 59,964 58,802 4.50%
PBT -7,825 -1,337 -2,978 2,145 1,778 85 -1,257 35.61%
Tax 1 0 0 0 0 0 -2 -
NP -7,824 -1,337 -2,978 2,145 1,778 85 -1,260 35.55%
-
NP to SH -7,824 -1,337 -2,978 2,145 1,778 85 -1,260 35.55%
-
Tax Rate - - - 0.00% 0.00% 0.00% - -
Total Cost 84,418 64,669 58,369 65,829 61,490 59,878 60,062 5.83%
-
Net Worth 53,247 55,003 47,828 51,429 54,539 54,044 53,894 -0.20%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 53,247 55,003 47,828 51,429 54,539 54,044 53,894 -0.20%
NOSH 85,882 80,887 73,582 73,470 73,701 71,110 73,828 2.55%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -10.21% -2.11% -5.38% 3.16% 2.81% 0.14% -2.14% -
ROE -14.69% -2.43% -6.23% 4.17% 3.26% 0.16% -2.34% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 89.19 78.30 75.28 92.52 85.85 84.32 79.65 1.90%
EPS -9.11 -1.65 -4.05 2.92 2.41 0.12 -1.71 32.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.68 0.65 0.70 0.74 0.76 0.73 -2.68%
Adjusted Per Share Value based on latest NOSH - 73,972
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.34 9.38 8.20 10.07 9.37 8.88 8.71 4.49%
EPS -1.16 -0.20 -0.44 0.32 0.26 0.01 -0.19 35.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0789 0.0815 0.0708 0.0762 0.0808 0.08 0.0798 -0.18%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.62 0.62 0.66 0.76 1.13 0.435 0.31 -
P/RPS 0.70 0.79 0.88 0.82 1.32 0.52 0.39 10.23%
P/EPS -6.81 -37.50 -16.30 26.03 46.82 362.50 -18.16 -15.07%
EY -14.69 -2.67 -6.13 3.84 2.14 0.28 -5.51 17.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.91 1.02 1.09 1.53 0.57 0.42 15.54%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 28/11/16 30/11/15 25/11/14 29/11/13 30/11/12 -
Price 0.56 0.56 0.54 0.78 0.99 0.485 0.29 -
P/RPS 0.63 0.72 0.72 0.84 1.15 0.58 0.36 9.77%
P/EPS -6.15 -33.87 -13.34 26.71 41.02 404.17 -16.99 -15.57%
EY -16.27 -2.95 -7.50 3.74 2.44 0.25 -5.89 18.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.82 0.83 1.11 1.34 0.64 0.40 14.46%

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