[SCIB] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 81.06%
YoY- -6.83%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 13,760 11,548 10,374 11,799 7,038 5,843 7,091 11.67%
PBT 83 1,247 49 -1,610 -1,507 -1,728 -352 -
Tax 0 0 0 0 0 0 -49 -
NP 83 1,247 49 -1,610 -1,507 -1,728 -401 -
-
NP to SH 83 1,247 49 -1,610 -1,507 -1,728 -401 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 13,677 10,301 10,325 13,409 8,545 7,571 7,492 10.54%
-
Net Worth 55,836 56,078 51,100 55,136 63,955 79,414 83,116 -6.40%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 55,836 56,078 51,100 55,136 63,955 79,414 83,116 -6.40%
NOSH 75,454 73,786 69,999 73,515 73,512 73,531 72,909 0.57%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.60% 10.80% 0.47% -13.65% -21.41% -29.57% -5.66% -
ROE 0.15% 2.22% 0.10% -2.92% -2.36% -2.18% -0.48% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 18.24 15.65 14.82 16.05 9.57 7.95 9.73 11.03%
EPS 0.11 1.69 0.07 -2.19 -2.05 -2.35 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.76 0.73 0.75 0.87 1.08 1.14 -6.94%
Adjusted Per Share Value based on latest NOSH - 73,515
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.04 1.71 1.54 1.75 1.04 0.87 1.05 11.69%
EPS 0.01 0.18 0.01 -0.24 -0.22 -0.26 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0827 0.083 0.0757 0.0816 0.0947 0.1176 0.1231 -6.40%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.34 0.41 0.43 0.28 0.39 0.69 0.90 -
P/RPS 1.86 2.62 2.90 1.74 4.07 8.68 9.25 -23.44%
P/EPS 309.09 24.26 614.29 -12.79 -19.02 -29.36 -163.64 -
EY 0.32 4.12 0.16 -7.82 -5.26 -3.41 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.59 0.37 0.45 0.64 0.79 -8.61%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 25/05/11 27/05/10 29/05/09 29/05/08 28/05/07 21/06/06 -
Price 0.31 0.39 0.40 0.31 0.41 0.57 0.74 -
P/RPS 1.70 2.49 2.70 1.93 4.28 7.17 7.61 -22.08%
P/EPS 281.82 23.08 571.43 -14.16 -20.00 -24.26 -134.55 -
EY 0.35 4.33 0.18 -7.06 -5.00 -4.12 -0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.51 0.55 0.41 0.47 0.53 0.65 -7.01%

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