[SCIB] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -29.85%
YoY- -114.59%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 65,355 42,305 32,409 28,123 27,101 18,627 18,665 23.21%
PBT -1,572 -8,701 -14,530 -5,700 -3,142 186 892 -
Tax 0 0 -7 288 620 -400 -667 -
NP -1,572 -8,701 -14,537 -5,412 -2,522 -214 225 -
-
NP to SH -1,572 -8,701 -14,537 -5,412 -2,522 -214 225 -
-
Tax Rate - - - - - 215.05% 74.78% -
Total Cost 66,927 51,006 46,946 33,535 29,623 18,841 18,440 23.95%
-
Net Worth 53,236 54,677 0 77,884 83,942 87,749 83,199 -7.16%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 53,236 54,677 0 77,884 83,942 87,749 83,199 -7.16%
NOSH 73,939 73,888 73,229 73,476 74,285 74,999 71,111 0.65%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -2.41% -20.57% -44.85% -19.24% -9.31% -1.15% 1.21% -
ROE -2.95% -15.91% 0.00% -6.95% -3.00% -0.24% 0.27% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 88.39 57.25 44.26 38.27 36.48 24.84 26.25 22.41%
EPS -2.13 -11.78 -19.85 -7.37 -3.40 -0.29 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.74 0.00 1.06 1.13 1.17 1.17 -7.76%
Adjusted Per Share Value based on latest NOSH - 73,476
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 9.68 6.26 4.80 4.16 4.01 2.76 2.76 23.24%
EPS -0.23 -1.29 -2.15 -0.80 -0.37 -0.03 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0788 0.081 0.00 0.1153 0.1243 0.1299 0.1232 -7.17%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.40 0.33 0.40 0.60 0.69 0.94 2.35 -
P/RPS 0.45 0.58 0.90 1.57 1.89 3.78 8.95 -39.23%
P/EPS -18.81 -2.80 -2.01 -8.15 -20.32 -329.44 742.72 -
EY -5.32 -35.68 -49.63 -12.28 -4.92 -0.30 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.45 0.00 0.57 0.61 0.80 2.01 -19.17%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 02/08/10 28/08/09 29/08/08 29/08/07 29/08/06 25/08/05 06/08/04 -
Price 0.43 0.39 0.40 0.58 0.68 1.02 2.51 -
P/RPS 0.49 0.68 0.90 1.52 1.86 4.11 9.56 -39.03%
P/EPS -20.23 -3.31 -2.01 -7.87 -20.03 -357.48 793.28 -
EY -4.94 -30.19 -49.63 -12.70 -4.99 -0.28 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.00 0.55 0.60 0.87 2.15 -19.15%

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