[SCIB] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -412.41%
YoY- -628.81%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 27,982 27,150 28,364 24,780 22,116 22,508 10,536 91.66%
PBT -1,856 -1,386 -1,408 -2,578 -241 -258 -1,840 0.57%
Tax -309 -352 -196 706 -124 -180 424 -
NP -2,165 -1,738 -1,604 -1,872 -365 -438 -1,416 32.68%
-
NP to SH -2,165 -1,738 -1,604 -1,872 -365 -438 -1,416 32.68%
-
Tax Rate - - - - - - - -
Total Cost 30,147 28,888 29,968 26,652 22,481 22,946 11,952 85.19%
-
Net Worth 82,676 83,217 83,116 83,731 86,643 85,409 86,287 -2.80%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 82,676 83,217 83,116 83,731 86,643 85,409 86,287 -2.80%
NOSH 73,818 73,644 72,909 73,448 74,053 72,999 73,750 0.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -7.74% -6.40% -5.66% -7.55% -1.65% -1.95% -13.44% -
ROE -2.62% -2.09% -1.93% -2.24% -0.42% -0.51% -1.64% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 37.91 36.87 38.90 33.74 29.86 30.83 14.29 91.52%
EPS -2.93 -2.36 -2.20 -2.54 -0.49 -0.60 -1.92 32.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.13 1.14 1.14 1.17 1.17 1.17 -2.86%
Adjusted Per Share Value based on latest NOSH - 73,629
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.25 4.12 4.31 3.76 3.36 3.42 1.60 91.68%
EPS -0.33 -0.26 -0.24 -0.28 -0.06 -0.07 -0.21 35.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1255 0.1263 0.1262 0.1271 0.1315 0.1297 0.131 -2.81%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.65 0.69 0.90 0.87 1.02 0.94 1.25 -
P/RPS 1.71 1.87 2.31 2.58 3.42 3.05 8.75 -66.29%
P/EPS -22.16 -29.24 -40.91 -34.13 -206.76 -156.67 -65.10 -51.21%
EY -4.51 -3.42 -2.44 -2.93 -0.48 -0.64 -1.54 104.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.79 0.76 0.87 0.80 1.07 -33.49%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 29/08/06 21/06/06 27/02/06 25/11/05 25/08/05 31/05/05 -
Price 0.72 0.68 0.74 0.85 0.86 1.02 1.04 -
P/RPS 1.90 1.84 1.90 2.52 2.88 3.31 7.28 -59.12%
P/EPS -24.55 -28.81 -33.64 -33.35 -174.32 -170.00 -54.17 -40.97%
EY -4.07 -3.47 -2.97 -3.00 -0.57 -0.59 -1.85 69.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 0.65 0.75 0.74 0.87 0.89 -19.71%

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