[SCIB] YoY Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 123.91%
YoY- -78.18%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 22,508 18,712 21,316 13,854 15,008 16,192 12,618 -0.61%
PBT -258 968 1,228 294 1,348 2,908 1,372 -
Tax -180 -270 -256 -88 -404 -872 0 -100.00%
NP -438 698 972 206 944 2,036 1,372 -
-
NP to SH -438 698 972 206 944 2,036 1,372 -
-
Tax Rate - 27.89% 20.85% 29.93% 29.97% 29.99% 0.00% -
Total Cost 22,946 18,014 20,344 13,648 14,064 14,156 11,246 -0.75%
-
Net Worth 85,409 81,665 48,239 46,982 45,578 17,985 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 85,409 81,665 48,239 46,982 45,578 17,985 0 -100.00%
NOSH 72,999 69,800 17,999 18,070 18,015 17,985 18,005 -1.48%
Ratio Analysis
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin -1.95% 3.73% 4.56% 1.49% 6.29% 12.57% 10.87% -
ROE -0.51% 0.85% 2.01% 0.44% 2.07% 11.32% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 30.83 26.81 118.42 76.67 83.31 90.03 70.08 0.88%
EPS -0.60 1.00 5.40 1.14 5.24 11.32 7.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 2.68 2.60 2.53 1.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 18,181
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 3.33 2.77 3.16 2.05 2.22 2.40 1.87 -0.61%
EPS -0.06 0.10 0.14 0.03 0.14 0.30 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1265 0.1209 0.0714 0.0696 0.0675 0.0266 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 30/06/05 30/06/04 30/06/03 31/12/01 26/12/00 - - -
Price 0.94 2.35 1.30 1.38 1.29 0.00 0.00 -
P/RPS 3.05 8.77 1.10 1.80 1.55 0.00 0.00 -100.00%
P/EPS -156.67 235.00 24.07 121.05 24.62 0.00 0.00 -100.00%
EY -0.64 0.43 4.15 0.83 4.06 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 2.01 0.49 0.53 0.51 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 25/08/05 06/08/04 05/08/03 27/02/02 22/02/01 25/02/00 - -
Price 1.02 2.51 1.74 1.31 1.29 2.24 0.00 -
P/RPS 3.31 9.36 1.47 1.71 1.55 2.49 0.00 -100.00%
P/EPS -170.00 251.00 32.22 114.91 24.62 19.79 0.00 -100.00%
EY -0.59 0.40 3.10 0.87 4.06 5.05 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 2.15 0.65 0.50 0.51 2.24 0.00 -100.00%

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