[SCIB] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 144.2%
YoY- -50.0%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 16,729 17,112 18,712 17,300 19,967 21,408 21,316 -14.85%
PBT 800 494 968 1,164 1,022 1,397 1,228 -24.75%
Tax -446 -197 -270 -280 -660 -360 -256 44.54%
NP 354 297 698 884 362 1,037 972 -48.84%
-
NP to SH 354 297 698 884 362 1,037 972 -48.84%
-
Tax Rate 55.75% 39.88% 27.89% 24.05% 64.58% 25.77% 20.85% -
Total Cost 16,375 16,814 18,014 16,416 19,605 20,370 20,344 -13.41%
-
Net Worth 82,835 81,534 81,665 80,803 49,248 48,624 48,239 43.16%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 82,835 81,534 81,665 80,803 49,248 48,624 48,239 43.16%
NOSH 70,800 69,687 69,800 69,062 42,093 18,009 17,999 148.15%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.12% 1.74% 3.73% 5.11% 1.81% 4.85% 4.56% -
ROE 0.43% 0.36% 0.85% 1.09% 0.74% 2.13% 2.01% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 23.63 24.56 26.81 25.05 47.44 118.87 118.42 -65.68%
EPS 0.50 0.43 1.00 1.28 0.86 5.76 5.40 -79.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.17 1.17 1.17 2.70 2.68 -42.30%
Adjusted Per Share Value based on latest NOSH - 69,062
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.54 2.60 2.84 2.63 3.03 3.25 3.24 -14.91%
EPS 0.05 0.05 0.11 0.13 0.05 0.16 0.15 -51.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1257 0.1238 0.124 0.1227 0.0748 0.0738 0.0732 43.16%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.44 2.39 2.35 2.70 1.96 1.51 1.30 -
P/RPS 10.33 9.73 8.77 10.78 4.13 1.27 1.10 342.10%
P/EPS 488.00 560.16 235.00 210.94 227.91 26.22 24.07 636.77%
EY 0.20 0.18 0.43 0.47 0.44 3.81 4.15 -86.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.04 2.01 2.31 1.68 0.56 0.49 161.85%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 08/11/04 06/08/04 19/05/04 27/02/04 16/10/03 05/08/03 -
Price 1.58 2.36 2.51 2.37 3.18 2.02 1.74 -
P/RPS 6.69 9.61 9.36 9.46 6.70 1.70 1.47 173.36%
P/EPS 316.00 553.13 251.00 185.16 369.77 35.07 32.22 355.02%
EY 0.32 0.18 0.40 0.54 0.27 2.85 3.10 -77.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 2.02 2.15 2.03 2.72 0.75 0.65 62.42%

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