[SCIB] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 25.22%
YoY- -9.01%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 41,496 67,669 47,394 46,220 47,196 36,306 35,736 10.48%
PBT 196 -3,541 -3,654 -4,816 -6,440 -8,502 -4,157 -
Tax 0 0 0 0 0 0 0 -
NP 196 -3,541 -3,654 -4,816 -6,440 -8,502 -4,157 -
-
NP to SH 196 -3,541 -3,654 -4,816 -6,440 -8,502 -4,157 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 41,300 71,210 51,049 51,036 53,636 44,808 39,893 2.33%
-
Net Worth 51,100 53,740 54,379 54,492 55,136 57,366 62,507 -12.58%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 51,100 53,740 54,379 54,492 55,136 57,366 62,507 -12.58%
NOSH 69,999 73,617 73,485 73,639 73,515 73,546 73,537 -3.23%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.47% -5.23% -7.71% -10.42% -13.65% -23.42% -11.63% -
ROE 0.38% -6.59% -6.72% -8.84% -11.68% -14.82% -6.65% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 59.28 91.92 64.50 62.77 64.20 49.36 48.60 14.17%
EPS 0.28 -4.81 -4.97 -6.54 -8.76 -11.56 -5.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.74 0.74 0.75 0.78 0.85 -9.65%
Adjusted Per Share Value based on latest NOSH - 73,888
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.29 10.26 7.19 7.01 7.16 5.50 5.42 10.44%
EPS 0.03 -0.54 -0.55 -0.73 -0.98 -1.29 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0775 0.0815 0.0825 0.0826 0.0836 0.087 0.0948 -12.58%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.43 0.40 0.30 0.33 0.28 0.34 0.35 -
P/RPS 0.73 0.44 0.47 0.53 0.44 0.69 0.72 0.92%
P/EPS 153.57 -8.32 -6.03 -5.05 -3.20 -2.94 -6.19 -
EY 0.65 -12.03 -16.58 -19.82 -31.29 -34.00 -16.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.41 0.45 0.37 0.44 0.41 27.48%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 26/11/09 28/08/09 29/05/09 26/02/09 27/11/08 -
Price 0.40 0.40 0.39 0.39 0.31 0.28 0.40 -
P/RPS 0.67 0.44 0.60 0.62 0.48 0.57 0.82 -12.61%
P/EPS 142.86 -8.32 -7.84 -5.96 -3.54 -2.42 -7.08 -
EY 0.70 -12.03 -12.75 -16.77 -28.26 -41.29 -14.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.53 0.53 0.41 0.36 0.47 11.05%

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