[SCIB] QoQ Annualized Quarter Result on 31-Dec-2023 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -4.32%
YoY- 148.01%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 180,580 166,879 162,392 154,984 157,612 132,044 131,602 23.41%
PBT 564 7,200 7,020 7,302 8,480 -22,077 -4,724 -
Tax -4,800 -2,710 -3,382 -3,584 -4,472 -1,653 -893 205.91%
NP -4,236 4,490 3,637 3,718 4,008 -23,730 -5,617 -17.10%
-
NP to SH -4,592 4,266 3,369 3,544 3,704 -24,419 -6,300 -18.96%
-
Tax Rate 851.06% 37.64% 48.18% 49.08% 52.74% - - -
Total Cost 184,816 162,389 158,754 151,266 153,604 155,774 137,219 21.89%
-
Net Worth 155,317 148,220 140,853 140,853 134,450 76,486 93,126 40.50%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 155,317 148,220 140,853 140,853 134,450 76,486 93,126 40.50%
NOSH 675,294 658,737 640,241 640,241 640,241 640,241 582,037 10.38%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -2.35% 2.69% 2.24% 2.40% 2.54% -17.97% -4.27% -
ROE -2.96% 2.88% 2.39% 2.52% 2.75% -31.93% -6.77% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 26.74 25.90 25.36 24.21 24.62 22.44 22.61 11.79%
EPS -0.68 0.66 0.52 0.56 0.56 -4.15 -1.08 -26.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.22 0.22 0.21 0.13 0.16 27.28%
Adjusted Per Share Value based on latest NOSH - 640,241
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 27.38 25.30 24.62 23.50 23.90 20.02 19.95 23.42%
EPS -0.70 0.65 0.51 0.54 0.56 -3.70 -0.96 -18.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2355 0.2247 0.2136 0.2136 0.2039 0.116 0.1412 40.50%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.25 0.28 0.305 0.935 0.455 0.47 0.12 -
P/RPS 0.93 1.08 1.20 3.86 1.85 2.09 0.53 45.33%
P/EPS -36.76 42.30 57.96 168.91 78.65 -11.32 -11.09 121.82%
EY -2.72 2.36 1.73 0.59 1.27 -8.83 -9.02 -54.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.22 1.39 4.25 2.17 3.62 0.75 28.21%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 28/08/24 29/05/24 29/02/24 29/11/23 28/08/23 25/05/23 -
Price 0.265 0.255 0.245 0.335 0.735 0.455 0.165 -
P/RPS 0.99 0.98 0.97 1.38 2.99 2.03 0.73 22.45%
P/EPS -38.97 38.52 46.55 60.52 127.05 -10.96 -15.24 86.67%
EY -2.57 2.60 2.15 1.65 0.79 -9.12 -6.56 -46.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.11 1.11 1.52 3.50 3.50 1.03 7.60%

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