[SCIB] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -272.32%
YoY- 34.91%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Quarter Result
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 175,280 21,863 19,923 17,912 15,853 15,181 18,559 41.23%
PBT 14,295 752 696 -386 -593 -540 881 53.48%
Tax -2,100 0 1 0 0 0 0 -
NP 12,195 752 697 -386 -593 -540 881 49.78%
-
NP to SH 12,197 752 697 -386 -593 -540 881 49.78%
-
Tax Rate 14.69% 0.00% -0.14% - - - 0.00% -
Total Cost 163,085 21,111 19,226 18,298 16,446 15,721 17,678 40.72%
-
Net Worth 171,694 50,670 53,247 54,683 47,828 51,780 54,328 19.35%
Dividend
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 171,694 50,670 53,247 54,683 47,828 51,780 54,328 19.35%
NOSH 490,610 85,882 85,882 80,416 73,582 73,972 73,416 33.91%
Ratio Analysis
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 6.96% 3.44% 3.50% -2.15% -3.74% -3.56% 4.75% -
ROE 7.10% 1.48% 1.31% -0.71% -1.24% -1.04% 1.62% -
Per Share
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 35.73 25.46 23.20 22.27 21.54 20.52 25.28 5.46%
EPS 2.49 0.88 0.81 -0.48 -0.81 -0.73 1.20 11.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.59 0.62 0.68 0.65 0.70 0.74 -10.87%
Adjusted Per Share Value based on latest NOSH - 80,416
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 26.61 3.32 3.02 2.72 2.41 2.30 2.82 41.21%
EPS 1.85 0.11 0.11 -0.06 -0.09 -0.08 0.13 50.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2606 0.0769 0.0808 0.083 0.0726 0.0786 0.0825 19.34%
Price Multiplier on Financial Quarter End Date
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/03/21 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.70 1.09 0.62 0.62 0.66 0.76 1.13 -
P/RPS 4.76 4.28 2.67 2.78 3.06 3.70 4.47 0.97%
P/EPS 68.37 124.48 76.39 -129.17 -81.90 -104.11 94.17 -4.80%
EY 1.46 0.80 1.31 -0.77 -1.22 -0.96 1.06 5.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.86 1.85 1.00 0.91 1.02 1.09 1.53 19.44%
Price Multiplier on Announcement Date
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 28/06/21 27/11/19 28/11/18 29/11/17 28/11/16 30/11/15 25/11/14 -
Price 0.455 1.77 0.56 0.56 0.54 0.78 0.99 -
P/RPS 1.27 6.95 2.41 2.51 2.51 3.80 3.92 -15.91%
P/EPS 18.30 202.14 69.00 -116.67 -67.01 -106.85 82.50 -20.66%
EY 5.46 0.49 1.45 -0.86 -1.49 -0.94 1.21 26.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 3.00 0.90 0.82 0.83 1.11 1.34 -0.46%

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