[SCIB] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -31.42%
YoY- -1078.5%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 42,305 32,409 28,123 27,101 18,627 18,665 22,978 10.69%
PBT -8,701 -14,530 -5,700 -3,142 186 892 1,590 -
Tax 0 -7 288 620 -400 -667 -906 -
NP -8,701 -14,537 -5,412 -2,522 -214 225 684 -
-
NP to SH -8,701 -14,537 -5,412 -2,522 -214 225 684 -
-
Tax Rate - - - - 215.05% 74.78% 56.98% -
Total Cost 51,006 46,946 33,535 29,623 18,841 18,440 22,294 14.77%
-
Net Worth 54,677 0 77,884 83,942 87,749 83,199 49,133 1.79%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 54,677 0 77,884 83,942 87,749 83,199 49,133 1.79%
NOSH 73,888 73,229 73,476 74,285 74,999 71,111 18,333 26.12%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -20.57% -44.85% -19.24% -9.31% -1.15% 1.21% 2.98% -
ROE -15.91% 0.00% -6.95% -3.00% -0.24% 0.27% 1.39% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 57.25 44.26 38.27 36.48 24.84 26.25 125.33 -12.23%
EPS -11.78 -19.85 -7.37 -3.40 -0.29 0.32 3.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.00 1.06 1.13 1.17 1.17 2.68 -19.28%
Adjusted Per Share Value based on latest NOSH - 74,285
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 6.26 4.80 4.16 4.01 2.76 2.76 3.40 10.69%
EPS -1.29 -2.15 -0.80 -0.37 -0.03 0.03 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.081 0.00 0.1153 0.1243 0.1299 0.1232 0.0728 1.79%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.33 0.40 0.60 0.69 0.94 2.35 1.30 -
P/RPS 0.58 0.90 1.57 1.89 3.78 8.95 1.04 -9.26%
P/EPS -2.80 -2.01 -8.15 -20.32 -329.44 742.72 34.84 -
EY -35.68 -49.63 -12.28 -4.92 -0.30 0.13 2.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.00 0.57 0.61 0.80 2.01 0.49 -1.40%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 29/08/08 29/08/07 29/08/06 25/08/05 06/08/04 05/08/03 -
Price 0.39 0.40 0.58 0.68 1.02 2.51 1.74 -
P/RPS 0.68 0.90 1.52 1.86 4.11 9.56 1.39 -11.22%
P/EPS -3.31 -2.01 -7.87 -20.03 -357.48 793.28 46.64 -
EY -30.19 -49.63 -12.70 -4.99 -0.28 0.13 2.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.00 0.55 0.60 0.87 2.15 0.65 -3.34%

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