[SCIB] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 41.33%
YoY- 40.41%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 75,326 60,043 60,002 69,512 55,363 65,856 47,135 8.12%
PBT 936 1,333 -1,652 -1,719 -3,505 1,369 -1,022 -
Tax -140 0 6 -6 610 -2 -29 29.98%
NP 796 1,333 -1,646 -1,725 -2,895 1,367 -1,051 -
-
NP to SH 796 1,333 -1,646 -1,725 -2,895 1,367 -1,051 -
-
Tax Rate 14.96% 0.00% - - - 0.15% - -
Total Cost 74,530 58,710 61,648 71,237 58,258 64,489 48,186 7.53%
-
Net Worth 59,258 50,902 50,010 51,610 54,000 56,999 55,836 0.99%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 59,258 50,902 50,010 51,610 54,000 56,999 55,836 0.99%
NOSH 85,882 73,771 73,544 73,728 75,000 75,000 75,454 2.17%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.06% 2.22% -2.74% -2.48% -5.23% 2.08% -2.23% -
ROE 1.34% 2.62% -3.29% -3.34% -5.36% 2.40% -1.88% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 87.71 81.39 81.59 94.28 73.82 87.81 62.47 5.81%
EPS 0.93 1.81 -2.24 -2.34 -3.86 1.82 -1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.68 0.70 0.72 0.76 0.74 -1.15%
Adjusted Per Share Value based on latest NOSH - 73,728
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 11.15 8.89 8.89 10.29 8.20 9.75 6.98 8.11%
EPS 0.12 0.20 -0.24 -0.26 -0.43 0.20 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0878 0.0754 0.0741 0.0764 0.08 0.0844 0.0827 1.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.525 0.60 0.855 0.825 0.515 0.29 0.34 -
P/RPS 0.60 0.74 1.05 0.88 0.70 0.33 0.54 1.77%
P/EPS 56.64 33.21 -38.20 -35.26 -13.34 15.91 -24.41 -
EY 1.77 3.01 -2.62 -2.84 -7.50 6.29 -4.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.87 1.26 1.18 0.72 0.38 0.46 8.72%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 30/05/16 27/05/15 26/05/14 31/05/13 30/05/12 -
Price 0.72 0.68 0.705 0.895 0.505 0.405 0.31 -
P/RPS 0.82 0.84 0.86 0.95 0.68 0.46 0.50 8.59%
P/EPS 77.68 37.63 -31.50 -38.25 -13.08 22.22 -22.26 -
EY 1.29 2.66 -3.17 -2.61 -7.64 4.50 -4.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.99 1.04 1.28 0.70 0.53 0.42 16.30%

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