[SCIB] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 5.9%
YoY- 37.74%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 46,220 47,196 36,306 35,736 34,222 28,152 29,390 35.27%
PBT -4,816 -6,440 -8,502 -4,157 -4,418 -6,028 -15,761 -54.66%
Tax 0 0 0 0 0 0 -7 -
NP -4,816 -6,440 -8,502 -4,157 -4,418 -6,028 -15,768 -54.67%
-
NP to SH -4,816 -6,440 -8,502 -4,157 -4,418 -6,028 -15,768 -54.67%
-
Tax Rate - - - - - - - -
Total Cost 51,036 53,636 44,808 39,893 38,640 34,180 45,158 8.50%
-
Net Worth 54,492 55,136 57,366 62,507 0 63,955 65,485 -11.54%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 54,492 55,136 57,366 62,507 0 63,955 65,485 -11.54%
NOSH 73,639 73,515 73,546 73,537 73,666 73,512 73,579 0.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -10.42% -13.65% -23.42% -11.63% -12.91% -21.41% -53.65% -
ROE -8.84% -11.68% -14.82% -6.65% 0.00% -9.43% -24.08% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 62.77 64.20 49.36 48.60 46.46 38.30 39.94 35.21%
EPS -6.54 -8.76 -11.56 -5.65 -6.00 -8.20 -21.43 -54.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.78 0.85 0.00 0.87 0.89 -11.58%
Adjusted Per Share Value based on latest NOSH - 73,306
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.01 7.16 5.50 5.42 5.19 4.27 4.46 35.22%
EPS -0.73 -0.98 -1.29 -0.63 -0.67 -0.91 -2.39 -54.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.0836 0.087 0.0948 0.00 0.097 0.0993 -11.56%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.33 0.28 0.34 0.35 0.40 0.39 0.49 -
P/RPS 0.53 0.44 0.69 0.72 0.86 1.02 1.23 -42.98%
P/EPS -5.05 -3.20 -2.94 -6.19 -6.67 -4.76 -2.29 69.50%
EY -19.82 -31.29 -34.00 -16.15 -14.99 -21.03 -43.73 -41.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.44 0.41 0.00 0.45 0.55 -12.53%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 26/02/09 27/11/08 29/08/08 29/05/08 27/02/08 -
Price 0.39 0.31 0.28 0.40 0.40 0.41 0.44 -
P/RPS 0.62 0.48 0.57 0.82 0.86 1.07 1.10 -31.79%
P/EPS -5.96 -3.54 -2.42 -7.08 -6.67 -5.00 -2.05 103.83%
EY -16.77 -28.26 -41.29 -14.13 -14.99 -20.00 -48.70 -50.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.41 0.36 0.47 0.00 0.47 0.49 5.37%

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