[SCIB] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 41.13%
YoY- 83.92%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
Revenue 20,482 16,745 22,304 19,887 14,672 14,186 6.90%
PBT 247 345 1,506 1,669 1,207 2,178 -32.66%
Tax -390 -538 -903 -468 -361 -494 -4.20%
NP -143 -193 603 1,201 846 1,684 -
-
NP to SH -143 -193 603 1,201 846 1,684 -
-
Tax Rate 157.89% 155.94% 59.96% 28.04% 29.91% 22.68% -
Total Cost 20,625 16,938 21,701 18,686 13,826 12,502 9.52%
-
Net Worth 80,437 81,899 48,666 48,111 45,562 18,057 31.18%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
Net Worth 80,437 81,899 48,666 48,111 45,562 18,057 31.18%
NOSH 68,750 69,999 18,024 18,019 17,938 18,057 27.49%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
NP Margin -0.70% -1.15% 2.70% 6.04% 5.77% 11.87% -
ROE -0.18% -0.24% 1.24% 2.50% 1.86% 9.33% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
RPS 29.79 23.92 123.74 110.36 81.79 78.56 -16.15%
EPS -0.21 -0.28 3.35 6.67 4.72 9.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 2.70 2.67 2.54 1.00 2.89%
Adjusted Per Share Value based on latest NOSH - 18,019
30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
RPS 3.03 2.48 3.30 2.94 2.17 2.10 6.88%
EPS -0.02 -0.03 0.09 0.18 0.13 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1191 0.1213 0.0721 0.0712 0.0675 0.0267 31.21%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 30/03/01 31/03/00 -
Price 1.02 2.39 1.51 1.20 1.20 1.91 -
P/RPS 3.42 9.99 1.22 1.09 1.47 2.43 6.40%
P/EPS -490.38 -866.84 45.14 18.00 25.44 20.48 -
EY -0.20 -0.12 2.22 5.55 3.93 4.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 2.04 0.56 0.45 0.47 1.91 -13.31%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 31/03/00 CAGR
Date 25/11/05 08/11/04 16/10/03 27/11/02 23/05/01 - -
Price 0.86 2.36 2.02 1.20 1.16 0.00 -
P/RPS 2.89 9.87 1.63 1.09 1.42 0.00 -
P/EPS -413.46 -855.96 60.38 18.00 24.60 0.00 -
EY -0.24 -0.12 1.66 5.55 4.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 2.02 0.75 0.45 0.46 0.00 -

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