[SCIB] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -49.37%
YoY- -107.73%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 30,331 128,368 102,176 64,631 26,486 852,830 691,301 -87.53%
PBT -942 -51,913 -6,032 -4,061 -2,714 54,733 73,756 -
Tax 0 9,376 0 0 0 -9,931 -9,389 -
NP -942 -42,537 -6,032 -4,061 -2,714 44,802 64,367 -
-
NP to SH -871 -42,405 -5,904 -4,033 -2,700 44,823 64,369 -
-
Tax Rate - - - - - 18.14% 12.73% -
Total Cost 31,273 170,905 108,208 68,692 29,200 808,028 626,934 -86.42%
-
Net Worth 93,126 87,431 111,481 113,133 161,924 152,080 171,694 -33.46%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - 15,796 35,320 -
Div Payout % - - - - - 35.24% 54.87% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 93,126 87,431 111,481 113,133 161,924 152,080 171,694 -33.46%
NOSH 582,037 582,037 582,037 582,037 526,037 490,610 490,610 12.05%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -3.11% -33.14% -5.90% -6.28% -10.25% 5.25% 9.31% -
ROE -0.94% -48.50% -5.30% -3.56% -1.67% 29.47% 37.49% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.21 24.96 20.16 13.14 5.23 173.84 140.92 -88.87%
EPS -0.15 -8.25 -1.17 -0.82 -0.54 9.13 13.12 -
DPS 0.00 0.00 0.00 0.00 0.00 3.22 7.20 -
NAPS 0.16 0.17 0.22 0.23 0.32 0.31 0.35 -40.62%
Adjusted Per Share Value based on latest NOSH - 582,037
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.60 19.49 15.51 9.81 4.02 129.46 104.94 -87.54%
EPS -0.13 -6.44 -0.90 -0.61 -0.41 6.80 9.77 -
DPS 0.00 0.00 0.00 0.00 0.00 2.40 5.36 -
NAPS 0.1414 0.1327 0.1692 0.1717 0.2458 0.2309 0.2606 -33.45%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.135 0.175 0.22 0.205 0.445 0.515 1.70 -
P/RPS 2.59 0.70 1.09 1.56 8.50 0.30 1.21 66.01%
P/EPS -90.21 -2.12 -18.88 -25.00 -83.40 5.64 12.96 -
EY -1.11 -47.11 -5.30 -4.00 -1.20 17.74 7.72 -
DY 0.00 0.00 0.00 0.00 0.00 6.25 4.24 -
P/NAPS 0.84 1.03 1.00 0.89 1.39 1.66 4.86 -68.93%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 26/08/22 26/05/22 28/02/22 30/11/21 30/09/21 28/06/21 -
Price 0.15 0.165 0.215 0.22 0.205 0.445 0.455 -
P/RPS 2.88 0.66 1.07 1.67 3.92 0.26 0.32 332.09%
P/EPS -100.24 -2.00 -18.45 -26.83 -38.42 4.87 3.47 -
EY -1.00 -49.97 -5.42 -3.73 -2.60 20.53 28.84 -
DY 0.00 0.00 0.00 0.00 0.00 7.24 15.82 -
P/NAPS 0.94 0.97 0.98 0.96 0.64 1.44 1.30 -19.42%

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