[SCIB] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 9.19%
YoY- -238.84%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 76,217 76,594 63,332 55,390 67,974 63,269 59,964 4.07%
PBT 2,974 -7,825 -1,337 -2,978 2,145 1,778 85 80.80%
Tax 0 1 0 0 0 0 0 -
NP 2,974 -7,824 -1,337 -2,978 2,145 1,778 85 80.80%
-
NP to SH 2,974 -7,824 -1,337 -2,978 2,145 1,778 85 80.80%
-
Tax Rate 0.00% - - - 0.00% 0.00% 0.00% -
Total Cost 73,242 84,418 64,669 58,369 65,829 61,490 59,878 3.41%
-
Net Worth 50,670 53,247 55,003 47,828 51,429 54,539 54,044 -1.06%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 50,670 53,247 55,003 47,828 51,429 54,539 54,044 -1.06%
NOSH 85,882 85,882 80,887 73,582 73,470 73,701 71,110 3.19%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.90% -10.21% -2.11% -5.38% 3.16% 2.81% 0.14% -
ROE 5.87% -14.69% -2.43% -6.23% 4.17% 3.26% 0.16% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 88.75 89.19 78.30 75.28 92.52 85.85 84.32 0.85%
EPS 3.47 -9.11 -1.65 -4.05 2.92 2.41 0.12 75.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.62 0.68 0.65 0.70 0.74 0.76 -4.13%
Adjusted Per Share Value based on latest NOSH - 73,582
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 11.57 11.63 9.61 8.41 10.32 9.60 9.10 4.08%
EPS 0.45 -1.19 -0.20 -0.45 0.33 0.27 0.01 88.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0769 0.0808 0.0835 0.0726 0.0781 0.0828 0.082 -1.06%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.09 0.62 0.62 0.66 0.76 1.13 0.435 -
P/RPS 1.23 0.70 0.79 0.88 0.82 1.32 0.52 15.42%
P/EPS 31.47 -6.81 -37.50 -16.30 26.03 46.82 362.50 -33.44%
EY 3.18 -14.69 -2.67 -6.13 3.84 2.14 0.28 49.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.00 0.91 1.02 1.09 1.53 0.57 21.66%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 28/11/18 29/11/17 28/11/16 30/11/15 25/11/14 29/11/13 -
Price 1.77 0.56 0.56 0.54 0.78 0.99 0.485 -
P/RPS 1.99 0.63 0.72 0.72 0.84 1.15 0.58 22.79%
P/EPS 51.10 -6.15 -33.87 -13.34 26.71 41.02 404.17 -29.14%
EY 1.96 -16.27 -2.95 -7.50 3.74 2.44 0.25 40.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 0.90 0.82 0.83 1.11 1.34 0.64 29.35%

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