[SCIB] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -3404.7%
YoY- -319.28%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 57,027 65,872 64,574 57,366 64,724 44,923 43,971 4.42%
PBT 1,592 234 -2,933 -3,430 1,288 146 965 8.69%
Tax 0 6 -6 610 -2 -29 -140 -
NP 1,592 240 -2,939 -2,820 1,286 117 825 11.56%
-
NP to SH 1,592 240 -2,939 -2,820 1,286 117 825 11.56%
-
Tax Rate 0.00% -2.56% - - 0.16% 19.86% 14.51% -
Total Cost 55,435 65,632 67,513 60,186 63,438 44,806 43,146 4.26%
-
Net Worth 52,329 49,454 49,985 53,013 55,794 55,746 54,508 -0.67%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 52,329 49,454 49,985 53,013 55,794 55,746 54,508 -0.67%
NOSH 73,703 72,727 73,508 73,629 73,413 75,333 73,660 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.79% 0.36% -4.55% -4.92% 1.99% 0.26% 1.88% -
ROE 3.04% 0.49% -5.88% -5.32% 2.30% 0.21% 1.51% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 77.37 90.57 87.85 77.91 88.16 59.63 59.69 4.41%
EPS 2.16 0.33 -3.99 -3.83 1.75 0.16 1.12 11.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.68 0.68 0.72 0.76 0.74 0.74 -0.68%
Adjusted Per Share Value based on latest NOSH - 73,571
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.66 10.00 9.80 8.71 9.83 6.82 6.68 4.41%
EPS 0.24 0.04 -0.45 -0.43 0.20 0.02 0.13 10.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0794 0.0751 0.0759 0.0805 0.0847 0.0846 0.0827 -0.67%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.59 0.81 0.83 0.465 0.30 0.34 0.38 -
P/RPS 0.76 0.89 0.94 0.60 0.34 0.57 0.64 2.90%
P/EPS 27.31 245.45 -20.76 -12.14 17.13 218.92 33.93 -3.54%
EY 3.66 0.41 -4.82 -8.24 5.84 0.46 2.95 3.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.19 1.22 0.65 0.39 0.46 0.51 8.44%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 27/02/15 28/02/14 27/02/13 27/02/12 25/02/11 -
Price 0.56 0.86 0.86 0.475 0.28 0.37 0.425 -
P/RPS 0.72 0.95 0.98 0.61 0.32 0.62 0.71 0.23%
P/EPS 25.93 260.61 -21.51 -12.40 15.98 238.23 37.95 -6.14%
EY 3.86 0.38 -4.65 -8.06 6.26 0.42 2.64 6.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.26 1.26 0.66 0.37 0.50 0.57 5.58%

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