[SCIB] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -1122.89%
YoY- -200.0%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 14,892 20,622 13,356 16,986 13,760 11,393 11,410 19.41%
PBT 165 2,231 -178 -849 83 -808 -90 -
Tax 0 0 -2 0 0 47 0 -
NP 165 2,231 -180 -849 83 -761 -90 -
-
NP to SH 165 2,231 -180 -849 83 -761 -90 -
-
Tax Rate 0.00% 0.00% - - 0.00% - - -
Total Cost 14,727 18,391 13,536 17,835 13,677 12,154 11,500 17.90%
-
Net Worth 56,999 55,930 54,750 53,893 55,836 54,673 56,250 0.88%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 56,999 55,930 54,750 53,893 55,836 54,673 56,250 0.88%
NOSH 75,000 73,593 75,000 73,826 75,454 73,883 75,000 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.11% 10.82% -1.35% -5.00% 0.60% -6.68% -0.79% -
ROE 0.29% 3.99% -0.33% -1.58% 0.15% -1.39% -0.16% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.86 28.02 17.81 23.01 18.24 15.42 15.21 19.44%
EPS 0.22 3.03 -0.24 -1.15 0.11 -1.03 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.73 0.73 0.74 0.74 0.75 0.88%
Adjusted Per Share Value based on latest NOSH - 73,826
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.26 3.13 2.03 2.58 2.09 1.73 1.73 19.48%
EPS 0.03 0.34 -0.03 -0.13 0.01 -0.12 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0864 0.0848 0.083 0.0817 0.0847 0.0829 0.0853 0.85%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.29 0.30 0.31 0.34 0.34 0.34 0.31 -
P/RPS 1.46 1.07 1.74 1.48 1.86 2.20 2.04 -19.97%
P/EPS 131.82 9.90 -129.17 -29.57 309.09 -33.01 -258.33 -
EY 0.76 10.11 -0.77 -3.38 0.32 -3.03 -0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.42 0.47 0.46 0.46 0.41 -4.93%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 27/02/13 30/11/12 09/08/12 30/05/12 27/02/12 16/11/11 -
Price 0.405 0.28 0.29 0.31 0.31 0.37 0.42 -
P/RPS 2.04 1.00 1.63 1.35 1.70 2.40 2.76 -18.23%
P/EPS 184.09 9.24 -120.83 -26.96 281.82 -35.92 -350.00 -
EY 0.54 10.83 -0.83 -3.71 0.35 -2.78 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.37 0.40 0.42 0.42 0.50 0.56 -3.60%

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