[SCIB] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 101.38%
YoY- 103.04%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 43,971 31,040 20,795 10,374 67,669 35,546 23,110 53.36%
PBT 965 -595 -439 49 -3,541 -2,741 -2,408 -
Tax -140 0 0 0 0 0 0 -
NP 825 -595 -439 49 -3,541 -2,741 -2,408 -
-
NP to SH 825 -595 -439 49 -3,541 -2,741 -2,408 -
-
Tax Rate 14.51% - - 0.00% - - - -
Total Cost 43,146 31,635 21,234 10,325 71,210 38,287 25,518 41.79%
-
Net Worth 54,508 52,888 52,679 51,100 53,740 54,379 54,492 0.01%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 54,508 52,888 52,679 51,100 53,740 54,379 54,492 0.01%
NOSH 73,660 73,456 73,166 69,999 73,617 73,485 73,639 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.88% -1.92% -2.11% 0.47% -5.23% -7.71% -10.42% -
ROE 1.51% -1.13% -0.83% 0.10% -6.59% -5.04% -4.42% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 59.69 42.26 28.42 14.82 91.92 48.37 31.38 53.34%
EPS 1.12 -0.81 -0.60 0.07 -4.81 -3.73 -3.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.72 0.73 0.73 0.74 0.74 0.00%
Adjusted Per Share Value based on latest NOSH - 69,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.67 4.71 3.15 1.57 10.26 5.39 3.50 53.53%
EPS 0.13 -0.09 -0.07 0.01 -0.54 -0.42 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0827 0.0802 0.0799 0.0775 0.0815 0.0825 0.0826 0.08%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.38 0.40 0.40 0.43 0.40 0.30 0.33 -
P/RPS 0.64 0.95 1.41 2.90 0.44 0.62 1.05 -28.04%
P/EPS 33.93 -49.38 -66.67 614.29 -8.32 -8.04 -10.09 -
EY 2.95 -2.02 -1.50 0.16 -12.03 -12.43 -9.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 0.56 0.59 0.55 0.41 0.45 8.67%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 08/11/10 02/08/10 27/05/10 24/02/10 26/11/09 28/08/09 -
Price 0.425 0.43 0.43 0.40 0.40 0.39 0.39 -
P/RPS 0.71 1.02 1.51 2.70 0.44 0.81 1.24 -30.97%
P/EPS 37.95 -53.09 -71.67 571.43 -8.32 -10.46 -11.93 -
EY 2.64 -1.88 -1.40 0.18 -12.03 -9.56 -8.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.60 0.55 0.55 0.53 0.53 4.95%

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