[SCIB] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -53.47%
YoY- -61.73%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 12,834 9,356 4,325 19,967 16,056 10,658 5,296 80.12%
PBT 371 484 291 1,022 1,048 614 483 -16.08%
Tax -148 -135 -70 -660 -270 -128 -41 134.76%
NP 223 349 221 362 778 486 442 -36.54%
-
NP to SH 223 349 221 362 778 486 442 -36.54%
-
Tax Rate 39.89% 27.89% 24.05% 64.58% 25.76% 20.85% 8.49% -
Total Cost 12,611 9,007 4,104 19,605 15,278 10,172 4,854 88.65%
-
Net Worth 81,534 81,665 80,803 49,248 48,624 48,239 48,152 41.92%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 81,534 81,665 80,803 49,248 48,624 48,239 48,152 41.92%
NOSH 69,687 69,800 69,062 42,093 18,009 17,999 17,967 146.25%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.74% 3.73% 5.11% 1.81% 4.85% 4.56% 8.35% -
ROE 0.27% 0.43% 0.27% 0.74% 1.60% 1.01% 0.92% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.42 13.40 6.26 47.44 89.15 59.21 29.48 -26.85%
EPS 0.32 0.50 0.32 0.86 4.32 2.70 2.46 -74.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.17 1.17 2.70 2.68 2.68 -42.36%
Adjusted Per Share Value based on latest NOSH - 42,020
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.95 1.42 0.66 3.03 2.44 1.62 0.80 80.82%
EPS 0.03 0.05 0.03 0.05 0.12 0.07 0.07 -43.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1238 0.124 0.1227 0.0748 0.0738 0.0732 0.0731 41.94%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.39 2.35 2.70 1.96 1.51 1.30 1.08 -
P/RPS 12.98 17.53 43.11 4.13 1.69 2.20 3.66 132.02%
P/EPS 746.88 470.00 843.75 227.91 34.95 48.15 43.90 558.08%
EY 0.13 0.21 0.12 0.44 2.86 2.08 2.28 -85.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.01 2.31 1.68 0.56 0.49 0.40 195.40%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 08/11/04 06/08/04 19/05/04 27/02/04 16/10/03 05/08/03 29/04/03 -
Price 2.36 2.51 2.37 3.18 2.02 1.74 1.07 -
P/RPS 12.81 18.73 37.84 6.70 2.27 2.94 3.63 131.25%
P/EPS 737.50 502.00 740.63 369.77 46.76 64.44 43.50 556.56%
EY 0.14 0.20 0.14 0.27 2.14 1.55 2.30 -84.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.15 2.03 2.72 0.75 0.65 0.40 193.48%

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