[SCIB] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
16-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 60.08%
YoY- -30.6%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 9,356 4,325 19,967 16,056 10,658 5,296 22,166 -43.76%
PBT 484 291 1,022 1,048 614 483 2,016 -61.40%
Tax -135 -70 -660 -270 -128 -41 -1,070 -74.87%
NP 349 221 362 778 486 442 946 -48.59%
-
NP to SH 349 221 362 778 486 442 946 -48.59%
-
Tax Rate 27.89% 24.05% 64.58% 25.76% 20.85% 8.49% 53.08% -
Total Cost 9,007 4,104 19,605 15,278 10,172 4,854 21,220 -43.55%
-
Net Worth 81,665 80,803 49,248 48,624 48,239 48,152 47,861 42.83%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 81,665 80,803 49,248 48,624 48,239 48,152 47,861 42.83%
NOSH 69,800 69,062 42,093 18,009 17,999 17,967 17,993 147.09%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.73% 5.11% 1.81% 4.85% 4.56% 8.35% 4.27% -
ROE 0.43% 0.27% 0.74% 1.60% 1.01% 0.92% 1.98% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 13.40 6.26 47.44 89.15 59.21 29.48 123.19 -77.24%
EPS 0.50 0.32 0.86 4.32 2.70 2.46 2.34 -64.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.17 2.70 2.68 2.68 2.66 -42.19%
Adjusted Per Share Value based on latest NOSH - 18,024
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.42 0.66 3.03 2.44 1.62 0.80 3.36 -43.71%
EPS 0.05 0.03 0.05 0.12 0.07 0.07 0.14 -49.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.124 0.1227 0.0748 0.0738 0.0732 0.0731 0.0727 42.80%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.35 2.70 1.96 1.51 1.30 1.08 1.14 -
P/RPS 17.53 43.11 4.13 1.69 2.20 3.66 0.93 609.53%
P/EPS 470.00 843.75 227.91 34.95 48.15 43.90 21.68 678.94%
EY 0.21 0.12 0.44 2.86 2.08 2.28 4.61 -87.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.31 1.68 0.56 0.49 0.40 0.43 179.82%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 06/08/04 19/05/04 27/02/04 16/10/03 05/08/03 29/04/03 27/02/03 -
Price 2.51 2.37 3.18 2.02 1.74 1.07 1.04 -
P/RPS 18.73 37.84 6.70 2.27 2.94 3.63 0.84 693.70%
P/EPS 502.00 740.63 369.77 46.76 64.44 43.50 19.78 765.31%
EY 0.20 0.14 0.27 2.14 1.55 2.30 5.06 -88.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.03 2.72 0.75 0.65 0.40 0.39 212.39%

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