[SCIB] YoY Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -152.83%
YoY- -44.75%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 330,419 17,436 21,421 14,879 11,863 17,733 12,890 64.63%
PBT 25,810 1,590 213 -841 -581 1,305 90 138.60%
Tax -4,035 0 0 0 0 0 0 -
NP 21,775 1,590 213 -841 -581 1,305 90 132.45%
-
NP to SH 21,775 1,590 213 -841 -581 1,305 90 132.45%
-
Tax Rate 15.63% 0.00% 0.00% - - 0.00% 0.00% -
Total Cost 308,644 15,846 21,208 15,720 12,444 16,428 12,800 63.09%
-
Net Worth 113,459 50,670 59,258 50,902 50,010 51,610 54,000 12.08%
Dividend
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 5,417 - - - - - - -
Div Payout % 24.88% - - - - - - -
Equity
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 113,459 50,670 59,258 50,902 50,010 51,610 54,000 12.08%
NOSH 122,632 85,882 85,882 73,771 73,544 73,728 75,000 7.84%
Ratio Analysis
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 6.59% 9.12% 0.99% -5.65% -4.90% 7.36% 0.70% -
ROE 19.19% 3.14% 0.36% -1.65% -1.16% 2.53% 0.17% -
Per Share
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 323.26 20.30 24.94 20.17 16.13 24.05 17.19 56.97%
EPS 21.30 1.85 0.25 -1.14 -0.79 1.77 0.12 121.64%
DPS 5.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 0.59 0.69 0.69 0.68 0.70 0.72 6.87%
Adjusted Per Share Value based on latest NOSH - 73,771
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 50.16 2.65 3.25 2.26 1.80 2.69 1.96 64.58%
EPS 3.31 0.24 0.03 -0.13 -0.09 0.20 0.01 143.92%
DPS 0.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1722 0.0769 0.09 0.0773 0.0759 0.0783 0.082 12.07%
Price Multiplier on Financial Quarter End Date
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/09/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 3.71 0.585 0.525 0.60 0.855 0.825 0.515 -
P/RPS 1.15 2.88 2.10 2.97 5.30 3.43 3.00 -13.70%
P/EPS 17.42 31.60 211.68 -52.63 -108.23 46.61 429.17 -38.88%
EY 5.74 3.16 0.47 -1.90 -0.92 2.15 0.23 63.95%
DY 1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 0.99 0.76 0.87 1.26 1.18 0.72 26.59%
Price Multiplier on Announcement Date
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 26/11/20 30/05/19 31/05/18 31/05/17 30/05/16 27/05/15 26/05/14 -
Price 4.87 1.00 0.72 0.68 0.705 0.895 0.505 -
P/RPS 1.51 4.93 2.89 3.37 4.37 3.72 2.94 -9.73%
P/EPS 22.86 54.01 290.31 -59.65 -89.24 50.56 420.83 -36.08%
EY 4.37 1.85 0.34 -1.68 -1.12 1.98 0.24 56.20%
DY 1.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.39 1.69 1.04 0.99 1.04 1.28 0.70 32.59%

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