[SCIB] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 11.26%
YoY- 82.83%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 65,595 55,495 46,461 63,163 45,051 33,644 29,167 14.44%
PBT 2,295 -1,752 2,510 -1,395 -8,125 -13,871 -6,569 -
Tax 0 45 -216 0 0 -7 344 -
NP 2,295 -1,707 2,294 -1,395 -8,125 -13,878 -6,225 -
-
NP to SH 2,295 -1,707 2,294 -1,395 -8,125 -13,878 -6,225 -
-
Tax Rate 0.00% - 8.61% - - - - -
Total Cost 63,300 57,202 44,167 64,558 53,176 47,522 35,392 10.16%
-
Net Worth 55,851 54,750 56,250 53,485 54,760 62,310 76,559 -5.11%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 55,851 54,750 56,250 53,485 54,760 62,310 76,559 -5.11%
NOSH 73,488 75,000 75,000 74,285 74,000 73,306 73,615 -0.02%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.50% -3.08% 4.94% -2.21% -18.04% -41.25% -21.34% -
ROE 4.11% -3.12% 4.08% -2.61% -14.84% -22.27% -8.13% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 89.26 73.99 61.95 85.03 60.88 45.90 39.62 14.48%
EPS 3.12 -2.28 3.06 -1.88 -10.98 -18.93 -8.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.73 0.75 0.72 0.74 0.85 1.04 -5.08%
Adjusted Per Share Value based on latest NOSH - 74,285
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.71 8.22 6.88 9.35 6.67 4.98 4.32 14.43%
EPS 0.34 -0.25 0.34 -0.21 -1.20 -2.06 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0827 0.0811 0.0833 0.0792 0.0811 0.0923 0.1134 -5.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.435 0.31 0.31 0.40 0.30 0.35 0.50 -
P/RPS 0.49 0.42 0.50 0.47 0.49 0.76 1.26 -14.55%
P/EPS 13.93 -13.62 10.14 -21.30 -2.73 -1.85 -5.91 -
EY 7.18 -7.34 9.87 -4.69 -36.60 -54.09 -16.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.42 0.41 0.56 0.41 0.41 0.48 2.90%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 16/11/11 08/11/10 26/11/09 27/11/08 28/11/07 -
Price 0.485 0.29 0.42 0.43 0.39 0.40 0.47 -
P/RPS 0.54 0.39 0.68 0.51 0.64 0.87 1.19 -12.32%
P/EPS 15.53 -12.74 13.73 -22.90 -3.55 -2.11 -5.56 -
EY 6.44 -7.85 7.28 -4.37 -28.15 -47.33 -17.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.40 0.56 0.60 0.53 0.47 0.45 6.04%

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