[SCIB] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 123.91%
YoY- -78.18%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 21,170 16,772 14,600 13,854 11,672 15,707 15,192 24.73%
PBT 2,077 1,187 772 294 144 1,157 1,230 41.75%
Tax -582 -336 -220 -88 -52 -311 -369 35.45%
NP 1,494 851 552 206 92 846 861 44.35%
-
NP to SH 1,494 851 552 206 92 846 861 44.35%
-
Tax Rate 28.02% 28.31% 28.50% 29.93% 36.11% 26.88% 30.00% -
Total Cost 19,676 15,921 14,048 13,648 11,580 14,861 14,330 23.51%
-
Net Worth 48,059 47,677 47,159 46,982 45,999 45,899 45,705 3.40%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 48,059 47,677 47,159 46,982 45,999 45,899 45,705 3.40%
NOSH 17,999 17,991 18,000 18,070 17,692 18,000 17,994 0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.06% 5.07% 3.78% 1.49% 0.79% 5.39% 5.67% -
ROE 3.11% 1.78% 1.17% 0.44% 0.20% 1.84% 1.88% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 117.61 93.22 81.11 76.67 65.97 87.26 84.43 24.70%
EPS 8.31 4.73 3.07 1.14 0.52 4.70 4.79 44.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.65 2.62 2.60 2.60 2.55 2.54 3.38%
Adjusted Per Share Value based on latest NOSH - 18,181
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 3.21 2.55 2.22 2.10 1.77 2.38 2.31 24.50%
EPS 0.23 0.13 0.08 0.03 0.01 0.13 0.13 46.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.073 0.0724 0.0716 0.0713 0.0698 0.0697 0.0694 3.42%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.20 1.33 1.48 1.38 1.20 1.02 1.20 -
P/RPS 1.02 1.43 1.82 1.80 1.82 1.17 1.42 -19.77%
P/EPS 14.45 28.12 48.26 121.05 230.77 21.70 25.07 -30.71%
EY 6.92 3.56 2.07 0.83 0.43 4.61 3.99 44.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.56 0.53 0.46 0.40 0.47 -2.85%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 26/08/02 23/05/02 27/02/02 26/11/01 23/08/01 23/05/01 -
Price 1.20 1.48 1.46 1.31 1.32 1.28 1.16 -
P/RPS 1.02 1.59 1.80 1.71 2.00 1.47 1.37 -17.83%
P/EPS 14.45 31.29 47.61 114.91 253.85 27.23 24.23 -29.12%
EY 6.92 3.20 2.10 0.87 0.39 3.67 4.13 41.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.56 0.50 0.51 0.50 0.46 -1.45%

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