[SCIB] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 153.45%
YoY- 563.33%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 63,332 59,174 59,516 57,027 55,390 51,380 47,452 21.20%
PBT -1,337 -1,234 -3,364 1,592 -2,978 -3,280 -2,324 -30.80%
Tax 0 0 0 0 0 0 0 -
NP -1,337 -1,234 -3,364 1,592 -2,978 -3,280 -2,324 -30.80%
-
NP to SH -1,337 -1,234 -3,364 1,592 -2,978 -3,280 -2,324 -30.80%
-
Tax Rate - - - 0.00% - - - -
Total Cost 64,669 60,408 62,880 55,435 58,369 54,660 49,776 19.04%
-
Net Worth 55,003 51,416 50,902 52,329 47,828 48,538 50,010 6.54%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 55,003 51,416 50,902 52,329 47,828 48,538 50,010 6.54%
NOSH 80,887 73,452 73,771 73,703 73,582 73,542 73,544 6.54%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -2.11% -2.09% -5.65% 2.79% -5.38% -6.38% -4.90% -
ROE -2.43% -2.40% -6.61% 3.04% -6.23% -6.76% -4.65% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 78.30 80.56 80.68 77.37 75.28 69.86 64.52 13.76%
EPS -1.65 -1.68 -4.56 2.16 -4.05 -4.46 -3.16 -35.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.70 0.69 0.71 0.65 0.66 0.68 0.00%
Adjusted Per Share Value based on latest NOSH - 73,576
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.61 8.98 9.03 8.66 8.41 7.80 7.20 21.20%
EPS -0.20 -0.19 -0.51 0.24 -0.45 -0.50 -0.35 -31.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.0781 0.0773 0.0794 0.0726 0.0737 0.0759 6.56%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.62 0.65 0.60 0.59 0.66 0.72 0.855 -
P/RPS 0.79 0.81 0.74 0.76 0.88 1.03 1.33 -29.31%
P/EPS -37.50 -38.69 -13.16 27.31 -16.30 -16.14 -27.06 24.27%
EY -2.67 -2.58 -7.60 3.66 -6.13 -6.19 -3.70 -19.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.93 0.87 0.83 1.02 1.09 1.26 -19.48%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 31/05/17 28/02/17 28/11/16 30/08/16 30/05/16 -
Price 0.56 0.57 0.68 0.56 0.54 0.72 0.705 -
P/RPS 0.72 0.71 0.84 0.72 0.72 1.03 1.09 -24.13%
P/EPS -33.87 -33.93 -14.91 25.93 -13.34 -16.14 -22.31 32.05%
EY -2.95 -2.95 -6.71 3.86 -7.50 -6.19 -4.48 -24.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.99 0.79 0.83 1.09 1.04 -14.64%

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