[SCIB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -200.0%
YoY- -260.18%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 24,780 16,587 11,254 2,634 16,729 12,834 9,356 91.08%
PBT -2,578 -181 -129 -460 800 371 484 -
Tax 706 -93 -90 106 -446 -148 -135 -
NP -1,872 -274 -219 -354 354 223 349 -
-
NP to SH -1,872 -274 -219 -354 354 223 349 -
-
Tax Rate - - - - 55.75% 39.89% 27.89% -
Total Cost 26,652 16,861 11,473 2,988 16,375 12,611 9,007 105.70%
-
Net Worth 83,731 86,643 85,409 86,287 82,835 81,534 81,665 1.67%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 83,731 86,643 85,409 86,287 82,835 81,534 81,665 1.67%
NOSH 73,448 74,054 72,999 73,750 70,800 69,687 69,800 3.44%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -7.55% -1.65% -1.95% -13.44% 2.12% 1.74% 3.73% -
ROE -2.24% -0.32% -0.26% -0.41% 0.43% 0.27% 0.43% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 33.74 22.40 15.42 3.57 23.63 18.42 13.40 84.76%
EPS -2.54 -0.37 -0.30 -0.48 0.50 0.32 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.17 1.17 1.17 1.17 1.17 1.17 -1.71%
Adjusted Per Share Value based on latest NOSH - 73,750
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.76 2.52 1.71 0.40 2.54 1.95 1.42 91.05%
EPS -0.28 -0.04 -0.03 -0.05 0.05 0.03 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.127 0.1314 0.1295 0.1308 0.1256 0.1236 0.1238 1.71%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.87 1.02 0.94 1.25 2.44 2.39 2.35 -
P/RPS 2.58 4.55 6.10 35.00 10.33 12.98 17.53 -72.02%
P/EPS -34.13 -275.68 -313.33 -260.42 488.00 746.88 470.00 -
EY -2.93 -0.36 -0.32 -0.38 0.20 0.13 0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.87 0.80 1.07 2.09 2.04 2.01 -47.61%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 25/11/05 25/08/05 31/05/05 28/02/05 08/11/04 06/08/04 -
Price 0.85 0.86 1.02 1.04 1.58 2.36 2.51 -
P/RPS 2.52 3.84 6.62 29.12 6.69 12.81 18.73 -73.64%
P/EPS -33.35 -232.43 -340.00 -216.67 316.00 737.50 502.00 -
EY -3.00 -0.43 -0.29 -0.46 0.32 0.14 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.87 0.89 1.35 2.02 2.15 -50.35%

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