[SCIB] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -61.19%
YoY- 23.84%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 32,123 9,504 6,842 6,619 8,193 3,895 3,911 41.99%
PBT -800 -5,384 -10,753 -1,561 -2,397 429 -26 76.92%
Tax 0 0 -7 344 799 -298 -390 -
NP -800 -5,384 -10,760 -1,217 -1,598 131 -416 11.50%
-
NP to SH -800 -5,384 -10,760 -1,217 -1,598 131 -416 11.50%
-
Tax Rate - - - - - 69.46% - -
Total Cost 32,923 14,888 17,602 7,836 9,791 3,764 4,327 40.20%
-
Net Worth 53,577 57,370 65,502 81,870 83,938 85,149 49,163 1.44%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 53,577 57,370 65,502 81,870 83,938 85,149 49,163 1.44%
NOSH 73,394 73,551 73,597 73,757 73,629 72,777 42,020 9.73%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -2.49% -56.65% -157.26% -18.39% -19.50% 3.36% -10.64% -
ROE -1.49% -9.38% -16.43% -1.49% -1.90% 0.15% -0.85% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 43.77 12.92 9.30 8.97 11.13 5.35 9.31 29.40%
EPS -1.09 -7.32 -14.62 -1.65 -2.17 0.18 -0.99 1.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.78 0.89 1.11 1.14 1.17 1.17 -7.55%
Adjusted Per Share Value based on latest NOSH - 73,757
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 4.88 1.44 1.04 1.00 1.24 0.59 0.59 42.16%
EPS -0.12 -0.82 -1.63 -0.18 -0.24 0.02 -0.06 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0813 0.0871 0.0994 0.1243 0.1274 0.1293 0.0746 1.44%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.40 0.34 0.49 0.72 0.87 2.44 1.96 -
P/RPS 0.91 2.63 5.27 8.02 7.82 45.59 21.06 -40.73%
P/EPS -36.70 -4.64 -3.35 -43.64 -40.09 1,355.56 -197.98 -24.47%
EY -2.73 -21.53 -29.84 -2.29 -2.49 0.07 -0.51 32.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.44 0.55 0.65 0.76 2.09 1.68 -16.96%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 27/02/08 28/02/07 27/02/06 28/02/05 27/02/04 -
Price 0.40 0.28 0.44 0.74 0.85 1.58 3.18 -
P/RPS 0.91 2.17 4.73 8.25 7.64 29.52 34.17 -45.32%
P/EPS -36.70 -3.83 -3.01 -44.85 -39.16 877.78 -321.21 -30.31%
EY -2.73 -26.14 -33.23 -2.23 -2.55 0.11 -0.31 43.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.36 0.49 0.67 0.75 1.35 2.72 -23.36%

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