[SCIB] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 203.99%
YoY- 123.3%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 44,706 44,240 46,192 43,971 41,386 41,590 41,496 5.08%
PBT 1,266 2,080 4,988 965 -793 -878 196 246.43%
Tax -101 -152 0 -140 0 0 0 -
NP 1,165 1,928 4,988 825 -793 -878 196 227.77%
-
NP to SH 1,165 1,928 4,988 825 -793 -878 196 227.77%
-
Tax Rate 7.98% 7.31% 0.00% 14.51% - - 0.00% -
Total Cost 43,541 42,312 41,204 43,146 42,179 42,468 41,300 3.58%
-
Net Worth 55,084 55,190 56,078 54,508 52,888 52,679 51,100 5.12%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 55,084 55,190 56,078 54,508 52,888 52,679 51,100 5.12%
NOSH 73,445 73,587 73,786 73,660 73,456 73,166 69,999 3.25%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.61% 4.36% 10.80% 1.88% -1.92% -2.11% 0.47% -
ROE 2.12% 3.49% 8.89% 1.51% -1.50% -1.67% 0.38% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 60.87 60.12 62.60 59.69 56.34 56.84 59.28 1.77%
EPS 1.59 2.62 6.76 1.12 -1.08 -1.20 0.28 217.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.76 0.74 0.72 0.72 0.73 1.81%
Adjusted Per Share Value based on latest NOSH - 73,575
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.78 6.71 7.00 6.67 6.28 6.31 6.29 5.12%
EPS 0.18 0.29 0.76 0.13 -0.12 -0.13 0.03 229.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.0837 0.085 0.0827 0.0802 0.0799 0.0775 5.09%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.31 0.41 0.41 0.38 0.40 0.40 0.43 -
P/RPS 0.51 0.68 0.65 0.64 0.71 0.70 0.73 -21.24%
P/EPS 19.54 15.65 6.07 33.93 -37.04 -33.33 153.57 -74.67%
EY 5.12 6.39 16.49 2.95 -2.70 -3.00 0.65 295.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.55 0.54 0.51 0.56 0.56 0.59 -21.52%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 08/08/11 25/05/11 25/02/11 08/11/10 02/08/10 27/05/10 -
Price 0.42 0.43 0.39 0.425 0.43 0.43 0.40 -
P/RPS 0.69 0.72 0.62 0.71 0.76 0.76 0.67 1.97%
P/EPS 26.47 16.41 5.77 37.95 -39.81 -35.83 142.86 -67.46%
EY 3.78 6.09 17.33 2.64 -2.51 -2.79 0.70 207.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.51 0.57 0.60 0.60 0.55 1.20%

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