[SCIB] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 182.56%
YoY- 125.33%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 75,801 57,446 37,523 21,421 68,784 47,499 29,587 86.91%
PBT -9,643 -5,869 -6,565 213 -118 -1,003 -617 521.98%
Tax 75 1 0 0 -140 0 0 -
NP -9,568 -5,868 -6,565 213 -258 -1,003 -617 518.75%
-
NP to SH -9,568 -5,868 -6,565 213 -258 -1,003 -617 518.75%
-
Tax Rate - - - 0.00% - - - -
Total Cost 85,369 63,314 44,088 21,208 69,042 48,502 30,204 99.52%
-
Net Worth 48,953 53,247 52,388 59,258 59,258 55,003 51,416 -3.21%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 48,953 53,247 52,388 59,258 59,258 55,003 51,416 -3.21%
NOSH 85,882 85,882 85,882 85,882 85,882 80,887 73,452 10.95%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -12.62% -10.21% -17.50% 0.99% -0.38% -2.11% -2.09% -
ROE -19.55% -11.02% -12.53% 0.36% -0.44% -1.82% -1.20% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 88.26 66.89 43.69 24.94 80.09 58.72 40.28 68.45%
EPS -11.14 -6.83 -7.64 0.25 -0.30 -1.24 -0.84 457.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.62 0.61 0.69 0.69 0.68 0.70 -12.76%
Adjusted Per Share Value based on latest NOSH - 85,882
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.51 8.72 5.70 3.25 10.44 7.21 4.49 86.98%
EPS -1.45 -0.89 -1.00 0.03 -0.04 -0.15 -0.09 534.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0743 0.0808 0.0795 0.09 0.09 0.0835 0.0781 -3.26%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.48 0.62 0.67 0.525 0.52 0.62 0.65 -
P/RPS 0.54 0.93 1.53 2.10 0.65 1.06 1.61 -51.62%
P/EPS -4.31 -9.07 -8.76 211.68 -173.10 -50.00 -77.38 -85.33%
EY -23.21 -11.02 -11.41 0.47 -0.58 -2.00 -1.29 583.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.00 1.10 0.76 0.75 0.91 0.93 -6.54%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 30/08/18 31/05/18 28/02/18 29/11/17 29/08/17 -
Price 0.50 0.56 0.595 0.72 0.62 0.56 0.57 -
P/RPS 0.57 0.84 1.36 2.89 0.77 0.95 1.42 -45.49%
P/EPS -4.49 -8.20 -7.78 290.31 -206.38 -45.16 -67.86 -83.55%
EY -22.28 -12.20 -12.85 0.34 -0.48 -2.21 -1.47 509.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.90 0.98 1.04 0.90 0.82 0.81 5.66%

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