[SCIB] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -5.59%
YoY- 234.45%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 56,434 68,198 59,844 65,595 55,495 46,461 63,163 -1.85%
PBT -3,608 -2,658 -2,161 2,295 -1,752 2,510 -1,395 17.14%
Tax 6 -6 610 0 45 -216 0 -
NP -3,602 -2,664 -1,551 2,295 -1,707 2,294 -1,395 17.11%
-
NP to SH -3,602 -2,664 -1,551 2,295 -1,707 2,294 -1,395 17.11%
-
Tax Rate - - - 0.00% - 8.61% - -
Total Cost 60,036 70,862 61,395 63,300 57,202 44,167 64,558 -1.20%
-
Net Worth 47,828 51,780 54,328 55,851 54,750 56,250 53,485 -1.84%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 47,828 51,780 54,328 55,851 54,750 56,250 53,485 -1.84%
NOSH 73,582 73,972 73,416 73,488 75,000 75,000 74,285 -0.15%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -6.38% -3.91% -2.59% 3.50% -3.08% 4.94% -2.21% -
ROE -7.53% -5.14% -2.85% 4.11% -3.12% 4.08% -2.61% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 76.69 92.19 81.51 89.26 73.99 61.95 85.03 -1.70%
EPS -4.90 -3.60 -2.11 3.12 -2.28 3.06 -1.88 17.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.70 0.74 0.76 0.73 0.75 0.72 -1.68%
Adjusted Per Share Value based on latest NOSH - 73,488
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.36 10.10 8.86 9.71 8.22 6.88 9.35 -1.84%
EPS -0.53 -0.39 -0.23 0.34 -0.25 0.34 -0.21 16.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0708 0.0767 0.0805 0.0827 0.0811 0.0833 0.0792 -1.84%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.66 0.76 1.13 0.435 0.31 0.31 0.40 -
P/RPS 0.86 0.82 1.39 0.49 0.42 0.50 0.47 10.58%
P/EPS -13.48 -21.10 -53.49 13.93 -13.62 10.14 -21.30 -7.33%
EY -7.42 -4.74 -1.87 7.18 -7.34 9.87 -4.69 7.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.09 1.53 0.57 0.42 0.41 0.56 10.50%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 30/11/15 25/11/14 29/11/13 30/11/12 16/11/11 08/11/10 -
Price 0.54 0.78 0.99 0.485 0.29 0.42 0.43 -
P/RPS 0.70 0.85 1.21 0.54 0.39 0.68 0.51 5.41%
P/EPS -11.03 -21.66 -46.86 15.53 -12.74 13.73 -22.90 -11.45%
EY -9.07 -4.62 -2.13 6.44 -7.85 7.28 -4.37 12.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.11 1.34 0.64 0.40 0.56 0.60 5.55%

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