[SCIB] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 116.62%
YoY- 646.48%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 85,790 57,163 35,300 17,436 75,801 57,446 37,523 73.28%
PBT 3,064 2,231 1,479 1,590 -9,643 -5,869 -6,565 -
Tax -44 0 0 0 75 1 0 -
NP 3,020 2,231 1,479 1,590 -9,568 -5,868 -6,565 -
-
NP to SH 3,020 2,231 1,479 1,590 -9,568 -5,868 -6,565 -
-
Tax Rate 1.44% 0.00% 0.00% 0.00% - - - -
Total Cost 82,770 54,932 33,821 15,846 85,369 63,314 44,088 52.00%
-
Net Worth 51,529 50,670 50,670 50,670 48,953 53,247 52,388 -1.09%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 51,529 50,670 50,670 50,670 48,953 53,247 52,388 -1.09%
NOSH 85,882 85,882 85,882 85,882 85,882 85,882 85,882 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 3.52% 3.90% 4.19% 9.12% -12.62% -10.21% -17.50% -
ROE 5.86% 4.40% 2.92% 3.14% -19.55% -11.02% -12.53% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 99.89 66.56 41.10 20.30 88.26 66.89 43.69 73.28%
EPS 3.52 2.60 1.72 1.85 -11.14 -6.83 -7.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.59 0.59 0.57 0.62 0.61 -1.09%
Adjusted Per Share Value based on latest NOSH - 85,882
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 13.01 8.67 5.35 2.64 11.49 8.71 5.69 73.29%
EPS 0.46 0.34 0.22 0.24 -1.45 -0.89 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0781 0.0768 0.0768 0.0768 0.0742 0.0807 0.0794 -1.09%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.90 1.09 0.955 0.585 0.48 0.62 0.67 -
P/RPS 1.90 1.64 2.32 2.88 0.54 0.93 1.53 15.48%
P/EPS 54.03 41.96 55.45 31.60 -4.31 -9.07 -8.76 -
EY 1.85 2.38 1.80 3.16 -23.21 -11.02 -11.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 1.85 1.62 0.99 0.84 1.00 1.10 102.11%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 27/11/19 28/08/19 30/05/19 27/02/19 28/11/18 30/08/18 -
Price 2.76 1.77 1.12 1.00 0.50 0.56 0.595 -
P/RPS 2.76 2.66 2.72 4.93 0.57 0.84 1.36 60.08%
P/EPS 78.49 68.14 65.04 54.01 -4.49 -8.20 -7.78 -
EY 1.27 1.47 1.54 1.85 -22.28 -12.20 -12.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.60 3.00 1.90 1.69 0.88 0.90 0.98 179.55%

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