[SCIB] QoQ Annualized Quarter Result on 30-Sep-2001 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -89.13%
YoY- -89.35%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 16,772 14,600 13,854 11,672 15,707 15,192 15,008 7.71%
PBT 1,187 772 294 144 1,157 1,230 1,348 -8.15%
Tax -336 -220 -88 -52 -311 -369 -404 -11.59%
NP 851 552 206 92 846 861 944 -6.69%
-
NP to SH 851 552 206 92 846 861 944 -6.69%
-
Tax Rate 28.31% 28.50% 29.93% 36.11% 26.88% 30.00% 29.97% -
Total Cost 15,921 14,048 13,648 11,580 14,861 14,330 14,064 8.64%
-
Net Worth 47,677 47,159 46,982 45,999 45,899 45,705 45,578 3.05%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 47,677 47,159 46,982 45,999 45,899 45,705 45,578 3.05%
NOSH 17,991 18,000 18,070 17,692 18,000 17,994 18,015 -0.08%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 5.07% 3.78% 1.49% 0.79% 5.39% 5.67% 6.29% -
ROE 1.78% 1.17% 0.44% 0.20% 1.84% 1.88% 2.07% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 93.22 81.11 76.67 65.97 87.26 84.43 83.31 7.80%
EPS 4.73 3.07 1.14 0.52 4.70 4.79 5.24 -6.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.62 2.60 2.60 2.55 2.54 2.53 3.14%
Adjusted Per Share Value based on latest NOSH - 17,692
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 2.54 2.21 2.10 1.77 2.38 2.30 2.28 7.48%
EPS 0.13 0.08 0.03 0.01 0.13 0.13 0.14 -4.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0723 0.0715 0.0712 0.0697 0.0696 0.0693 0.0691 3.07%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.33 1.48 1.38 1.20 1.02 1.20 1.29 -
P/RPS 1.43 1.82 1.80 1.82 1.17 1.42 1.55 -5.24%
P/EPS 28.12 48.26 121.05 230.77 21.70 25.07 24.62 9.29%
EY 3.56 2.07 0.83 0.43 4.61 3.99 4.06 -8.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.53 0.46 0.40 0.47 0.51 -1.31%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 26/08/02 23/05/02 27/02/02 26/11/01 23/08/01 23/05/01 22/02/01 -
Price 1.48 1.46 1.31 1.32 1.28 1.16 1.29 -
P/RPS 1.59 1.80 1.71 2.00 1.47 1.37 1.55 1.71%
P/EPS 31.29 47.61 114.91 253.85 27.23 24.23 24.62 17.38%
EY 3.20 2.10 0.87 0.39 3.67 4.13 4.06 -14.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.50 0.51 0.50 0.46 0.51 6.45%

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