[SCIB] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 58.74%
YoY- -2.21%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 16,587 11,254 2,634 16,729 12,834 9,356 4,325 144.81%
PBT -181 -129 -460 800 371 484 291 -
Tax -93 -90 106 -446 -148 -135 -70 20.83%
NP -274 -219 -354 354 223 349 221 -
-
NP to SH -274 -219 -354 354 223 349 221 -
-
Tax Rate - - - 55.75% 39.89% 27.89% 24.05% -
Total Cost 16,861 11,473 2,988 16,375 12,611 9,007 4,104 156.29%
-
Net Worth 86,643 85,409 86,287 82,835 81,534 81,665 80,803 4.75%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 86,643 85,409 86,287 82,835 81,534 81,665 80,803 4.75%
NOSH 74,054 72,999 73,750 70,800 69,687 69,800 69,062 4.75%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -1.65% -1.95% -13.44% 2.12% 1.74% 3.73% 5.11% -
ROE -0.32% -0.26% -0.41% 0.43% 0.27% 0.43% 0.27% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 22.40 15.42 3.57 23.63 18.42 13.40 6.26 133.76%
EPS -0.37 -0.30 -0.48 0.50 0.32 0.50 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.17 1.17 1.17 1.17 1.17 0.00%
Adjusted Per Share Value based on latest NOSH - 72,777
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.52 1.71 0.40 2.54 1.95 1.42 0.66 144.09%
EPS -0.04 -0.03 -0.05 0.05 0.03 0.05 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1315 0.1297 0.131 0.1257 0.1238 0.124 0.1227 4.72%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.02 0.94 1.25 2.44 2.39 2.35 2.70 -
P/RPS 4.55 6.10 35.00 10.33 12.98 17.53 43.11 -77.63%
P/EPS -275.68 -313.33 -260.42 488.00 746.88 470.00 843.75 -
EY -0.36 -0.32 -0.38 0.20 0.13 0.21 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.80 1.07 2.09 2.04 2.01 2.31 -47.81%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 25/08/05 31/05/05 28/02/05 08/11/04 06/08/04 19/05/04 -
Price 0.86 1.02 1.04 1.58 2.36 2.51 2.37 -
P/RPS 3.84 6.62 29.12 6.69 12.81 18.73 37.84 -78.21%
P/EPS -232.43 -340.00 -216.67 316.00 737.50 502.00 740.63 -
EY -0.43 -0.29 -0.46 0.32 0.14 0.20 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.87 0.89 1.35 2.02 2.15 2.03 -48.93%

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