[SCIB] QoQ Quarter Result on 30-Jun-2021 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -260.25%
YoY- -485.75%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 37,545 38,145 26,486 161,529 175,280 185,602 183,731 -65.34%
PBT -1,971 -1,347 -2,714 -19,023 14,295 33,651 14,318 -
Tax 0 0 0 -542 -2,100 -3,254 -1,886 -
NP -1,971 -1,347 -2,714 -19,565 12,195 30,397 12,432 -
-
NP to SH -1,871 -1,333 -2,700 -19,546 12,197 30,397 12,432 -
-
Tax Rate - - - - 14.69% 9.67% 13.17% -
Total Cost 39,516 39,492 29,200 181,094 163,085 155,205 171,299 -62.41%
-
Net Worth 111,481 113,133 161,924 152,080 171,694 42,773 113,459 -1.16%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - 2,621 3,066 -
Div Payout % - - - - - 8.62% 24.67% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 111,481 113,133 161,924 152,080 171,694 42,773 113,459 -1.16%
NOSH 582,037 582,037 526,037 490,610 490,610 490,530 122,632 182.68%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -5.25% -3.53% -10.25% -12.11% 6.96% 16.38% 6.77% -
ROE -1.68% -1.18% -1.67% -12.85% 7.10% 71.07% 10.96% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.41 7.75 5.23 32.93 35.73 134.52 179.75 -88.08%
EPS -0.37 -0.27 -0.54 -3.99 2.49 22.03 12.16 -
DPS 0.00 0.00 0.00 0.00 0.00 1.90 3.00 -
NAPS 0.22 0.23 0.32 0.31 0.35 0.31 1.11 -66.03%
Adjusted Per Share Value based on latest NOSH - 490,610
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 5.70 5.79 4.02 24.52 26.61 28.18 27.89 -65.33%
EPS -0.28 -0.20 -0.41 -2.97 1.85 4.61 1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.40 0.47 -
NAPS 0.1692 0.1717 0.2458 0.2309 0.2606 0.0649 0.1722 -1.16%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.22 0.205 0.445 0.515 1.70 1.42 3.71 -
P/RPS 2.97 2.64 8.50 1.56 4.76 1.06 2.06 27.65%
P/EPS -59.58 -75.65 -83.40 -12.93 68.37 6.45 30.50 -
EY -1.68 -1.32 -1.20 -7.74 1.46 15.51 3.28 -
DY 0.00 0.00 0.00 0.00 0.00 1.34 0.81 -
P/NAPS 1.00 0.89 1.39 1.66 4.86 4.58 3.34 -55.27%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 28/02/22 30/11/21 30/09/21 28/06/21 25/02/21 26/11/20 -
Price 0.215 0.22 0.205 0.445 0.455 1.90 4.87 -
P/RPS 2.90 2.84 3.92 1.35 1.27 1.41 2.71 4.62%
P/EPS -58.23 -81.18 -38.42 -11.17 18.30 8.62 40.04 -
EY -1.72 -1.23 -2.60 -8.95 5.46 11.59 2.50 -
DY 0.00 0.00 0.00 0.00 0.00 1.00 0.62 -
P/NAPS 0.98 0.96 0.64 1.44 1.30 6.13 4.39 -63.23%

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