[SCIB] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 277.61%
YoY- 1350.0%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 85,684 59,516 47,452 70,932 51,560 59,568 55,040 7.65%
PBT 852 -3,364 -2,324 5,220 360 660 332 16.99%
Tax 0 0 0 0 0 0 0 -
NP 852 -3,364 -2,324 5,220 360 660 332 16.99%
-
NP to SH 852 -3,364 -2,324 5,220 360 660 332 16.99%
-
Tax Rate 0.00% - - 0.00% 0.00% 0.00% 0.00% -
Total Cost 84,832 62,880 49,776 65,712 51,200 58,908 54,708 7.58%
-
Net Worth 59,258 50,902 50,010 51,610 54,000 56,999 55,836 0.99%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 59,258 50,902 50,010 51,610 54,000 56,999 55,836 0.99%
NOSH 85,882 73,771 73,544 73,728 75,000 75,000 75,454 2.17%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.99% -5.65% -4.90% 7.36% 0.70% 1.11% 0.60% -
ROE 1.44% -6.61% -4.65% 10.11% 0.67% 1.16% 0.59% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 99.77 80.68 64.52 96.21 68.75 79.42 72.94 5.35%
EPS 1.00 -4.56 -3.16 7.08 0.48 0.88 0.44 14.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.68 0.70 0.72 0.76 0.74 -1.15%
Adjusted Per Share Value based on latest NOSH - 73,728
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 12.69 8.81 7.03 10.50 7.64 8.82 8.15 7.65%
EPS 0.13 -0.50 -0.34 0.77 0.05 0.10 0.05 17.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0878 0.0754 0.0741 0.0764 0.08 0.0844 0.0827 1.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.525 0.60 0.855 0.825 0.515 0.29 0.34 -
P/RPS 0.53 0.74 1.33 0.86 0.75 0.37 0.47 2.02%
P/EPS 52.92 -13.16 -27.06 11.65 107.29 32.95 77.27 -6.11%
EY 1.89 -7.60 -3.70 8.58 0.93 3.03 1.29 6.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.87 1.26 1.18 0.72 0.38 0.46 8.72%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 30/05/16 27/05/15 26/05/14 31/05/13 30/05/12 -
Price 0.72 0.68 0.705 0.895 0.505 0.405 0.31 -
P/RPS 0.72 0.84 1.09 0.93 0.73 0.51 0.42 9.39%
P/EPS 72.58 -14.91 -22.31 12.64 105.21 46.02 70.45 0.49%
EY 1.38 -6.71 -4.48 7.91 0.95 2.17 1.42 -0.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.99 1.04 1.28 0.70 0.53 0.42 16.30%

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