[SCIB] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 144.2%
YoY- -50.0%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Revenue 23,372 28,364 10,536 17,300 21,184 11,672 14,316 7.83%
PBT -6,912 -1,408 -1,840 1,164 1,932 144 1,236 -
Tax 0 -196 424 -280 -164 -52 -372 -
NP -6,912 -1,604 -1,416 884 1,768 92 864 -
-
NP to SH -6,912 -1,604 -1,416 884 1,768 92 864 -
-
Tax Rate - - - 24.05% 8.49% 36.11% 30.10% -
Total Cost 30,284 29,968 11,952 16,416 19,416 11,580 13,452 13.29%
-
Net Worth 79,414 83,116 86,287 80,803 48,152 45,999 45,179 9.06%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Net Worth 79,414 83,116 86,287 80,803 48,152 45,999 45,179 9.06%
NOSH 73,531 72,909 73,750 69,062 17,967 17,692 17,999 24.16%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
NP Margin -29.57% -5.66% -13.44% 5.11% 8.35% 0.79% 6.04% -
ROE -8.70% -1.93% -1.64% 1.09% 3.67% 0.20% 1.91% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
RPS 31.78 38.90 14.29 25.05 117.90 65.97 79.53 -13.15%
EPS -9.40 -2.20 -1.92 1.28 9.84 0.52 4.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.14 1.17 1.17 2.68 2.60 2.51 -12.16%
Adjusted Per Share Value based on latest NOSH - 69,062
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
RPS 3.46 4.20 1.56 2.56 3.14 1.73 2.12 7.82%
EPS -1.02 -0.24 -0.21 0.13 0.26 0.01 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1176 0.1231 0.1278 0.1197 0.0713 0.0681 0.0669 9.06%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 28/09/01 29/09/00 -
Price 0.69 0.90 1.25 2.70 1.08 1.20 1.51 -
P/RPS 2.17 2.31 8.75 10.78 0.92 1.82 1.90 2.06%
P/EPS -7.34 -40.91 -65.10 210.94 10.98 230.77 31.46 -
EY -13.62 -2.44 -1.54 0.47 9.11 0.43 3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.79 1.07 2.31 0.40 0.46 0.60 0.99%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Date 28/05/07 21/06/06 31/05/05 19/05/04 29/04/03 26/11/01 27/11/00 -
Price 0.57 0.74 1.04 2.37 1.07 1.32 1.60 -
P/RPS 1.79 1.90 7.28 9.46 0.91 2.00 2.01 -1.76%
P/EPS -6.06 -33.64 -54.17 185.16 10.87 253.85 33.33 -
EY -16.49 -2.97 -1.85 0.54 9.20 0.39 3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.89 2.03 0.40 0.51 0.64 -2.85%

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