[SCIB] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 25.31%
YoY- -115.46%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 154,984 132,664 129,262 516,021 70,600 75,046 59,174 15.94%
PBT 7,302 -7,508 -8,122 59,461 2,958 -13,130 -1,234 -
Tax -3,584 0 0 -7,289 0 0 0 -
NP 3,718 -7,508 -8,122 52,172 2,958 -13,130 -1,234 -
-
NP to SH 3,544 -7,382 -8,066 52,172 2,958 -13,130 -1,234 -
-
Tax Rate 49.08% - - 12.26% 0.00% - - -
Total Cost 151,266 140,172 137,384 463,849 67,642 88,176 60,408 15.15%
-
Net Worth 140,853 93,126 113,133 42,773 50,670 52,388 51,416 16.75%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - 9,934 - - - -
Div Payout % - - - 19.04% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 140,853 93,126 113,133 42,773 50,670 52,388 51,416 16.75%
NOSH 640,241 582,037 582,037 490,530 85,882 85,882 73,452 39.48%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 2.40% -5.66% -6.28% 10.11% 4.19% -17.50% -2.09% -
ROE 2.52% -7.93% -7.13% 121.97% 5.84% -25.06% -2.40% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 24.21 22.79 26.28 373.99 82.21 87.38 80.56 -16.87%
EPS 0.56 -1.26 -1.64 37.81 3.44 -15.28 -1.68 -
DPS 0.00 0.00 0.00 7.20 0.00 0.00 0.00 -
NAPS 0.22 0.16 0.23 0.31 0.59 0.61 0.70 -16.29%
Adjusted Per Share Value based on latest NOSH - 582,037
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 23.53 20.14 19.62 78.33 10.72 11.39 8.98 15.95%
EPS 0.54 -1.12 -1.22 7.92 0.45 -1.99 -0.19 -
DPS 0.00 0.00 0.00 1.51 0.00 0.00 0.00 -
NAPS 0.2138 0.1414 0.1717 0.0649 0.0769 0.0795 0.0781 16.73%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 -
Price 0.935 0.145 0.205 1.42 0.955 0.67 0.65 -
P/RPS 3.86 0.64 0.78 0.38 1.16 0.77 0.81 27.11%
P/EPS 168.91 -11.43 -12.50 3.76 27.73 -4.38 -38.69 -
EY 0.59 -8.75 -8.00 26.63 3.61 -22.82 -2.58 -
DY 0.00 0.00 0.00 5.07 0.00 0.00 0.00 -
P/NAPS 4.25 0.91 0.89 4.58 1.62 1.10 0.93 26.30%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/02/24 27/02/23 28/02/22 25/02/21 28/08/19 30/08/18 29/08/17 -
Price 0.335 0.145 0.22 1.90 1.12 0.595 0.57 -
P/RPS 1.38 0.64 0.84 0.51 1.36 0.68 0.71 10.75%
P/EPS 60.52 -11.43 -13.42 5.02 32.52 -3.89 -33.93 -
EY 1.65 -8.75 -7.45 19.90 3.08 -25.69 -2.95 -
DY 0.00 0.00 0.00 3.79 0.00 0.00 0.00 -
P/NAPS 1.52 0.91 0.96 6.13 1.90 0.98 0.81 10.15%

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