[SCIB] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1339.44%
YoY- 393.17%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 14,891 17,217 12,392 20,622 11,393 12,931 32,123 -12.02%
PBT -1,375 -4,267 -3,494 2,231 -808 1,560 -800 9.44%
Tax 6 -6 610 0 47 -140 0 -
NP -1,369 -4,273 -2,884 2,231 -761 1,420 -800 9.36%
-
NP to SH -1,369 -4,273 -2,884 2,231 -761 1,420 -800 9.36%
-
Tax Rate - - - 0.00% - 8.97% - -
Total Cost 16,260 21,490 15,276 18,391 12,154 11,511 32,923 -11.08%
-
Net Worth 50,049 50,026 52,971 55,930 54,673 54,445 53,577 -1.12%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 50,049 50,026 52,971 55,930 54,673 54,445 53,577 -1.12%
NOSH 73,602 73,568 73,571 73,593 73,883 73,575 73,394 0.04%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -9.19% -24.82% -23.27% 10.82% -6.68% 10.98% -2.49% -
ROE -2.74% -8.54% -5.44% 3.99% -1.39% 2.61% -1.49% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 20.23 23.40 16.84 28.02 15.42 17.58 43.77 -12.06%
EPS -1.86 -5.81 -3.92 3.03 -1.03 1.93 -1.09 9.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.72 0.76 0.74 0.74 0.73 -1.17%
Adjusted Per Share Value based on latest NOSH - 73,593
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.21 2.55 1.84 3.05 1.69 1.91 4.76 -11.99%
EPS -0.20 -0.63 -0.43 0.33 -0.11 0.21 -0.12 8.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0741 0.0741 0.0784 0.0828 0.081 0.0806 0.0793 -1.12%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.81 0.83 0.465 0.30 0.34 0.38 0.40 -
P/RPS 4.00 3.55 2.76 1.07 2.20 2.16 0.91 27.97%
P/EPS -43.55 -14.29 -11.86 9.90 -33.01 19.69 -36.70 2.89%
EY -2.30 -7.00 -8.43 10.11 -3.03 5.08 -2.73 -2.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.22 0.65 0.39 0.46 0.51 0.55 13.72%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 28/02/14 27/02/13 27/02/12 25/02/11 24/02/10 -
Price 0.86 0.86 0.475 0.28 0.37 0.425 0.40 -
P/RPS 4.25 3.67 2.82 1.00 2.40 2.42 0.91 29.27%
P/EPS -46.24 -14.81 -12.12 9.24 -35.92 22.02 -36.70 3.92%
EY -2.16 -6.75 -8.25 10.83 -2.78 4.54 -2.73 -3.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.26 0.66 0.37 0.50 0.57 0.55 14.80%

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