[SCIB] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
16-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -11.84%
YoY- -49.79%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
Revenue 29,180 20,482 16,745 22,304 15,224 19,887 14,672 13.30%
PBT -3,789 247 345 1,506 813 1,669 1,207 -
Tax 567 -390 -538 -903 -199 -468 -361 -
NP -3,222 -143 -193 603 614 1,201 846 -
-
NP to SH -3,222 -143 -193 603 614 1,201 846 -
-
Tax Rate - 157.89% 155.94% 59.96% 24.48% 28.04% 29.91% -
Total Cost 32,402 20,625 16,938 21,701 14,610 18,686 13,826 16.73%
-
Net Worth 82,097 80,437 81,899 48,666 47,099 48,111 45,562 11.29%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
Net Worth 82,097 80,437 81,899 48,666 47,099 48,111 45,562 11.29%
NOSH 73,300 68,750 69,999 18,024 17,976 18,019 17,938 29.14%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
NP Margin -11.04% -0.70% -1.15% 2.70% 4.03% 6.04% 5.77% -
ROE -3.92% -0.18% -0.24% 1.24% 1.30% 2.50% 1.86% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
RPS 39.81 29.79 23.92 123.74 84.69 110.36 81.79 -12.26%
EPS -4.40 -0.21 -0.28 3.35 3.42 6.67 4.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.17 1.17 2.70 2.62 2.67 2.54 -13.82%
Adjusted Per Share Value based on latest NOSH - 18,024
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
RPS 4.32 3.03 2.48 3.30 2.25 2.94 2.17 13.32%
EPS -0.48 -0.02 -0.03 0.09 0.09 0.18 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1216 0.1191 0.1213 0.0721 0.0697 0.0712 0.0675 11.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 29/03/02 30/09/02 30/03/01 -
Price 0.65 1.02 2.39 1.51 1.48 1.20 1.20 -
P/RPS 1.63 3.42 9.99 1.22 1.75 1.09 1.47 1.89%
P/EPS -14.79 -490.38 -866.84 45.14 43.33 18.00 25.44 -
EY -6.76 -0.20 -0.12 2.22 2.31 5.55 3.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.87 2.04 0.56 0.56 0.45 0.47 3.89%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 30/09/02 31/03/01 CAGR
Date 30/11/06 25/11/05 08/11/04 16/10/03 23/05/02 27/11/02 23/05/01 -
Price 0.72 0.86 2.36 2.02 1.46 1.20 1.16 -
P/RPS 1.81 2.89 9.87 1.63 1.72 1.09 1.42 4.50%
P/EPS -16.38 -413.46 -855.96 60.38 42.75 18.00 24.60 -
EY -6.10 -0.24 -0.12 1.66 2.34 5.55 4.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 2.02 0.75 0.56 0.45 0.46 6.18%

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