[SCIB] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 293.01%
YoY- -80.53%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 161,529 28,627 18,355 21,285 15,484 14,891 17,217 41.10%
PBT -19,023 833 -3,774 885 3,826 -1,375 -4,267 25.84%
Tax -542 -44 74 -140 0 6 -6 99.91%
NP -19,565 789 -3,700 745 3,826 -1,369 -4,273 26.36%
-
NP to SH -19,546 789 -3,700 745 3,826 -1,369 -4,273 26.34%
-
Tax Rate - 5.28% - 15.82% 0.00% - - -
Total Cost 181,094 27,838 22,055 20,540 11,658 16,260 21,490 38.79%
-
Net Worth 152,080 51,529 48,953 59,258 52,239 50,049 50,026 18.65%
Dividend
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 152,080 51,529 48,953 59,258 52,239 50,049 50,026 18.65%
NOSH 490,610 85,882 85,882 85,882 73,576 73,602 73,568 33.89%
Ratio Analysis
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -12.11% 2.76% -20.16% 3.50% 24.71% -9.19% -24.82% -
ROE -12.85% 1.53% -7.56% 1.26% 7.32% -2.74% -8.54% -
Per Share
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 32.93 33.33 21.37 24.78 21.04 20.23 23.40 5.39%
EPS -3.99 0.92 -4.31 0.87 5.20 -1.86 -5.81 -5.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.60 0.57 0.69 0.71 0.68 0.68 -11.38%
Adjusted Per Share Value based on latest NOSH - 85,882
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 24.52 4.35 2.79 3.23 2.35 2.26 2.61 41.13%
EPS -2.97 0.12 -0.56 0.11 0.58 -0.21 -0.65 26.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2309 0.0782 0.0743 0.09 0.0793 0.076 0.0759 18.66%
Price Multiplier on Financial Quarter End Date
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/06/21 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.515 1.90 0.48 0.52 0.59 0.81 0.83 -
P/RPS 1.56 5.70 2.25 2.10 2.80 4.00 3.55 -11.88%
P/EPS -12.93 206.81 -11.14 59.94 11.35 -43.55 -14.29 -1.52%
EY -7.74 0.48 -8.98 1.67 8.81 -2.30 -7.00 1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 3.17 0.84 0.75 0.83 1.19 1.22 4.85%
Price Multiplier on Announcement Date
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/09/21 27/02/20 27/02/19 28/02/18 28/02/17 26/02/16 27/02/15 -
Price 0.445 2.76 0.50 0.62 0.56 0.86 0.86 -
P/RPS 1.35 8.28 2.34 2.50 2.66 4.25 3.67 -14.25%
P/EPS -11.17 300.43 -11.61 71.47 10.77 -46.24 -14.81 -4.24%
EY -8.95 0.33 -8.62 1.40 9.29 -2.16 -6.75 4.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 4.60 0.88 0.90 0.79 1.26 1.26 2.07%

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