[SCIB] QoQ Cumulative Quarter Result on 30-Sep-2023 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 103.79%
YoY- 206.31%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 166,879 121,794 77,492 39,403 132,044 98,702 66,332 85.08%
PBT 7,200 5,265 3,651 2,120 -22,077 -3,543 -3,754 -
Tax -2,710 -2,537 -1,792 -1,118 -1,653 -670 0 -
NP 4,490 2,728 1,859 1,002 -23,730 -4,213 -3,754 -
-
NP to SH 4,266 2,527 1,772 926 -24,419 -4,725 -3,691 -
-
Tax Rate 37.64% 48.19% 49.08% 52.74% - - - -
Total Cost 162,389 119,066 75,633 38,401 155,774 102,915 70,086 75.18%
-
Net Worth 148,220 140,853 140,853 134,450 76,486 93,126 93,126 36.35%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 148,220 140,853 140,853 134,450 76,486 93,126 93,126 36.35%
NOSH 658,737 640,241 640,241 640,241 640,241 582,037 582,037 8.61%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 2.69% 2.24% 2.40% 2.54% -17.97% -4.27% -5.66% -
ROE 2.88% 1.79% 1.26% 0.69% -31.93% -5.07% -3.96% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 25.90 19.02 12.10 6.15 22.44 16.96 11.40 72.90%
EPS 0.66 0.39 0.28 0.14 -4.15 -0.81 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.22 0.21 0.13 0.16 0.16 27.39%
Adjusted Per Share Value based on latest NOSH - 640,241
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 25.30 18.47 11.75 5.97 20.02 14.97 10.06 85.03%
EPS 0.65 0.38 0.27 0.14 -3.70 -0.72 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2247 0.2136 0.2136 0.2039 0.116 0.1412 0.1412 36.34%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.28 0.305 0.935 0.455 0.47 0.12 0.145 -
P/RPS 1.08 1.60 7.72 7.39 2.09 0.71 1.27 -10.24%
P/EPS 42.30 77.27 337.82 314.59 -11.32 -14.78 -22.87 -
EY 2.36 1.29 0.30 0.32 -8.83 -6.77 -4.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.39 4.25 2.17 3.62 0.75 0.91 21.60%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 29/02/24 29/11/23 28/08/23 25/05/23 27/02/23 -
Price 0.255 0.245 0.335 0.735 0.455 0.165 0.145 -
P/RPS 0.98 1.29 2.77 11.94 2.03 0.97 1.27 -15.88%
P/EPS 38.52 62.07 121.04 508.18 -10.96 -20.33 -22.87 -
EY 2.60 1.61 0.83 0.20 -9.12 -4.92 -4.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.11 1.52 3.50 3.50 1.03 0.91 14.17%

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