[SCIB] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 6.38%
YoY- 230.07%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 60,002 69,512 55,363 65,856 47,135 45,145 66,245 -1.63%
PBT -1,652 -1,719 -3,505 1,369 -1,022 2,163 -1,882 -2.14%
Tax 6 -6 610 -2 -29 -140 0 -
NP -1,646 -1,725 -2,895 1,367 -1,051 2,023 -1,882 -2.20%
-
NP to SH -1,646 -1,725 -2,895 1,367 -1,051 2,023 -1,882 -2.20%
-
Tax Rate - - - 0.15% - 6.47% - -
Total Cost 61,648 71,237 58,258 64,489 48,186 43,122 68,127 -1.65%
-
Net Worth 50,010 51,610 54,000 56,999 55,836 56,078 51,100 -0.35%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 50,010 51,610 54,000 56,999 55,836 56,078 51,100 -0.35%
NOSH 73,544 73,728 75,000 75,000 75,454 73,786 69,999 0.82%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -2.74% -2.48% -5.23% 2.08% -2.23% 4.48% -2.84% -
ROE -3.29% -3.34% -5.36% 2.40% -1.88% 3.61% -3.68% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 81.59 94.28 73.82 87.81 62.47 61.18 94.64 -2.44%
EPS -2.24 -2.34 -3.86 1.82 -1.39 2.74 -2.69 -3.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.70 0.72 0.76 0.74 0.76 0.73 -1.17%
Adjusted Per Share Value based on latest NOSH - 75,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.89 10.29 8.20 9.75 6.98 6.69 9.81 -1.62%
EPS -0.24 -0.26 -0.43 0.20 -0.16 0.30 -0.28 -2.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0741 0.0764 0.08 0.0844 0.0827 0.083 0.0757 -0.35%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.855 0.825 0.515 0.29 0.34 0.41 0.43 -
P/RPS 1.05 0.88 0.70 0.33 0.54 0.67 0.45 15.15%
P/EPS -38.20 -35.26 -13.34 15.91 -24.41 14.95 -15.99 15.60%
EY -2.62 -2.84 -7.50 6.29 -4.10 6.69 -6.25 -13.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.18 0.72 0.38 0.46 0.54 0.59 13.46%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 27/05/15 26/05/14 31/05/13 30/05/12 25/05/11 27/05/10 -
Price 0.705 0.895 0.505 0.405 0.31 0.39 0.40 -
P/RPS 0.86 0.95 0.68 0.46 0.50 0.64 0.42 12.67%
P/EPS -31.50 -38.25 -13.08 22.22 -22.26 14.22 -14.88 13.30%
EY -3.17 -2.61 -7.64 4.50 -4.49 7.03 -6.72 -11.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.28 0.70 0.53 0.42 0.51 0.55 11.19%

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