[SCIB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -9.34%
YoY- 246.89%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 30,746 13,760 44,923 33,530 22,120 11,548 43,971 -21.23%
PBT -766 83 146 950 1,040 1,247 965 -
Tax 0 0 -29 -76 -76 0 -140 -
NP -766 83 117 874 964 1,247 825 -
-
NP to SH -766 83 117 874 964 1,247 825 -
-
Tax Rate - 0.00% 19.86% 8.00% 7.31% 0.00% 14.51% -
Total Cost 31,512 13,677 44,806 32,656 21,156 10,301 43,146 -18.91%
-
Net Worth 53,767 55,836 55,746 55,084 55,190 56,078 54,508 -0.90%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 53,767 55,836 55,746 55,084 55,190 56,078 54,508 -0.90%
NOSH 73,653 75,454 75,333 73,445 73,587 73,786 73,660 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -2.49% 0.60% 0.26% 2.61% 4.36% 10.80% 1.88% -
ROE -1.42% 0.15% 0.21% 1.59% 1.75% 2.22% 1.51% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 41.74 18.24 59.63 45.65 30.06 15.65 59.69 -21.23%
EPS -1.04 0.11 0.16 1.19 1.31 1.69 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.74 0.74 0.75 0.75 0.76 0.74 -0.90%
Adjusted Per Share Value based on latest NOSH - 75,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.66 2.09 6.81 5.08 3.35 1.75 6.67 -21.28%
EPS -0.12 0.01 0.02 0.13 0.15 0.19 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0815 0.0847 0.0845 0.0835 0.0837 0.085 0.0827 -0.97%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.34 0.34 0.34 0.31 0.41 0.41 0.38 -
P/RPS 0.81 1.86 0.57 0.68 1.36 2.62 0.64 17.02%
P/EPS -32.69 309.09 218.92 26.05 31.30 24.26 33.93 -
EY -3.06 0.32 0.46 3.84 3.20 4.12 2.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.46 0.41 0.55 0.54 0.51 -5.30%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 30/05/12 27/02/12 16/11/11 08/08/11 25/05/11 25/02/11 -
Price 0.31 0.31 0.37 0.42 0.43 0.39 0.425 -
P/RPS 0.74 1.70 0.62 0.92 1.43 2.49 0.71 2.80%
P/EPS -29.81 281.82 238.23 35.29 32.82 23.08 37.95 -
EY -3.35 0.35 0.42 2.83 3.05 4.33 2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.50 0.56 0.57 0.51 0.57 -18.43%

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