[SCIB] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 183.76%
YoY- -93.34%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 64,724 58,802 61,492 55,040 44,923 44,706 44,240 28.72%
PBT 1,288 -1,257 -1,532 332 146 1,266 2,080 -27.24%
Tax -2 -2 0 0 -29 -101 -152 -94.35%
NP 1,286 -1,260 -1,532 332 117 1,165 1,928 -23.56%
-
NP to SH 1,286 -1,260 -1,532 332 117 1,165 1,928 -23.56%
-
Tax Rate 0.16% - - 0.00% 19.86% 7.98% 7.31% -
Total Cost 63,438 60,062 63,024 54,708 44,806 43,541 42,312 30.83%
-
Net Worth 55,794 53,894 53,767 55,836 55,746 55,084 55,190 0.72%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 55,794 53,894 53,767 55,836 55,746 55,084 55,190 0.72%
NOSH 73,413 73,828 73,653 75,454 75,333 73,445 73,587 -0.15%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.99% -2.14% -2.49% 0.60% 0.26% 2.61% 4.36% -
ROE 2.30% -2.34% -2.85% 0.59% 0.21% 2.12% 3.49% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 88.16 79.65 83.49 72.94 59.63 60.87 60.12 28.92%
EPS 1.75 -1.71 -2.08 0.44 0.16 1.59 2.62 -23.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.73 0.73 0.74 0.74 0.75 0.75 0.88%
Adjusted Per Share Value based on latest NOSH - 75,454
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.83 8.93 9.33 8.36 6.82 6.79 6.72 28.71%
EPS 0.20 -0.19 -0.23 0.05 0.02 0.18 0.29 -21.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0847 0.0818 0.0816 0.0848 0.0846 0.0836 0.0838 0.71%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.30 0.31 0.34 0.34 0.34 0.31 0.41 -
P/RPS 0.34 0.39 0.41 0.47 0.57 0.51 0.68 -36.87%
P/EPS 17.13 -18.16 -16.35 77.27 218.92 19.54 15.65 6.18%
EY 5.84 -5.51 -6.12 1.29 0.46 5.12 6.39 -5.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.47 0.46 0.46 0.41 0.55 -20.39%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/11/12 09/08/12 30/05/12 27/02/12 16/11/11 08/08/11 -
Price 0.28 0.29 0.31 0.31 0.37 0.42 0.43 -
P/RPS 0.32 0.36 0.37 0.42 0.62 0.69 0.72 -41.61%
P/EPS 15.98 -16.99 -14.90 70.45 238.23 26.47 16.41 -1.74%
EY 6.26 -5.89 -6.71 1.42 0.42 3.78 6.09 1.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.42 0.42 0.50 0.56 0.57 -24.93%

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