[SCIB] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 130.3%
YoY- 149.61%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 25,690 35,800 28,893 30,533 30,746 22,120 20,795 3.58%
PBT -1,640 2,149 452 380 -766 1,040 -439 24.54%
Tax 0 0 0 0 0 -76 0 -
NP -1,640 2,149 452 380 -766 964 -439 24.54%
-
NP to SH -1,640 2,149 452 380 -766 964 -439 24.54%
-
Tax Rate - 0.00% 0.00% 0.00% - 7.31% - -
Total Cost 27,330 33,651 28,441 30,153 31,512 21,156 21,234 4.29%
-
Net Worth 48,538 52,253 54,091 55,538 53,767 55,190 52,679 -1.35%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 48,538 52,253 54,091 55,538 53,767 55,190 52,679 -1.35%
NOSH 73,542 73,595 74,098 73,076 73,653 73,587 73,166 0.08%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -6.38% 6.00% 1.56% 1.24% -2.49% 4.36% -2.11% -
ROE -3.38% 4.11% 0.84% 0.68% -1.42% 1.75% -0.83% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 34.93 48.64 38.99 41.78 41.74 30.06 28.42 3.49%
EPS -2.23 2.92 0.61 0.52 -1.04 1.31 -0.60 24.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.71 0.73 0.76 0.73 0.75 0.72 -1.43%
Adjusted Per Share Value based on latest NOSH - 74,137
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.80 5.30 4.28 4.52 4.55 3.28 3.08 3.55%
EPS -0.24 0.32 0.07 0.06 -0.11 0.14 -0.07 22.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0719 0.0774 0.0801 0.0822 0.0796 0.0817 0.078 -1.34%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.72 0.89 0.675 0.39 0.34 0.41 0.40 -
P/RPS 2.06 1.83 1.73 0.93 0.81 1.36 1.41 6.51%
P/EPS -32.29 30.48 110.66 75.00 -32.69 31.30 -66.67 -11.37%
EY -3.10 3.28 0.90 1.33 -3.06 3.20 -1.50 12.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.25 0.92 0.51 0.47 0.55 0.56 11.72%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 26/08/15 25/08/14 06/08/13 09/08/12 08/08/11 02/08/10 -
Price 0.72 0.78 0.64 0.44 0.31 0.43 0.43 -
P/RPS 2.06 1.60 1.64 1.05 0.74 1.43 1.51 5.30%
P/EPS -32.29 26.71 104.92 84.62 -29.81 32.82 -71.67 -12.43%
EY -3.10 3.74 0.95 1.18 -3.35 3.05 -1.40 14.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.10 0.88 0.58 0.42 0.57 0.60 10.45%

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