[SCIB] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -9.34%
YoY- 246.89%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 47,452 44,973 44,102 33,530 31,040 35,546 26,802 9.98%
PBT 1,334 64 -943 950 -595 -2,741 -3,118 -
Tax 0 0 -2 -76 0 0 0 -
NP 1,334 64 -945 874 -595 -2,741 -3,118 -
-
NP to SH 1,334 64 -945 874 -595 -2,741 -3,118 -
-
Tax Rate 0.00% 0.00% - 8.00% - - - -
Total Cost 46,118 44,909 45,047 32,656 31,635 38,287 29,920 7.47%
-
Net Worth 54,539 54,044 53,894 55,084 52,888 54,379 62,507 -2.24%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 54,539 54,044 53,894 55,084 52,888 54,379 62,507 -2.24%
NOSH 73,701 71,111 73,828 73,445 73,456 73,485 73,537 0.03%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 2.81% 0.14% -2.14% 2.61% -1.92% -7.71% -11.63% -
ROE 2.45% 0.12% -1.75% 1.59% -1.13% -5.04% -4.99% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 64.38 63.24 59.74 45.65 42.26 48.37 36.45 9.94%
EPS 1.81 0.09 -1.28 1.19 -0.81 -3.73 -4.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.76 0.73 0.75 0.72 0.74 0.85 -2.28%
Adjusted Per Share Value based on latest NOSH - 75,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 7.20 6.83 6.69 5.09 4.71 5.40 4.07 9.96%
EPS 0.20 0.01 -0.14 0.13 -0.09 -0.42 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0828 0.082 0.0818 0.0836 0.0803 0.0826 0.0949 -2.24%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.13 0.435 0.31 0.31 0.40 0.30 0.35 -
P/RPS 1.76 0.69 0.52 0.68 0.95 0.62 0.96 10.62%
P/EPS 62.43 483.33 -24.22 26.05 -49.38 -8.04 -8.25 -
EY 1.60 0.21 -4.13 3.84 -2.02 -12.43 -12.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.57 0.42 0.41 0.56 0.41 0.41 24.53%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 29/11/13 30/11/12 16/11/11 08/11/10 26/11/09 27/11/08 -
Price 0.99 0.485 0.29 0.42 0.43 0.39 0.40 -
P/RPS 1.54 0.77 0.49 0.92 1.02 0.81 1.10 5.76%
P/EPS 54.70 538.89 -22.66 35.29 -53.09 -10.46 -9.43 -
EY 1.83 0.19 -4.41 2.83 -1.88 -9.56 -10.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.64 0.40 0.56 0.60 0.53 0.47 19.06%

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