[SCIB] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -198.44%
YoY- -143.15%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 8,620 2,634 3,895 3,478 5,031 4,325 3,911 69.44%
PBT 330 -460 429 -113 193 291 -26 -
Tax -195 106 -298 -13 -65 -70 -390 -37.03%
NP 135 -354 131 -126 128 221 -416 -
-
NP to SH 135 -354 131 -126 128 221 -416 -
-
Tax Rate 59.09% - 69.46% - 33.68% 24.05% - -
Total Cost 8,485 2,988 3,764 3,604 4,903 4,104 4,327 56.73%
-
Net Worth 87,749 86,287 85,149 81,899 83,199 80,803 49,163 47.19%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 87,749 86,287 85,149 81,899 83,199 80,803 49,163 47.19%
NOSH 74,999 73,750 72,777 69,999 71,111 69,062 42,020 47.19%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.57% -13.44% 3.36% -3.62% 2.54% 5.11% -10.64% -
ROE 0.15% -0.41% 0.15% -0.15% 0.15% 0.27% -0.85% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.49 3.57 5.35 4.97 7.07 6.26 9.31 15.07%
EPS 0.18 -0.48 0.18 -0.18 0.18 0.32 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.17 1.17 1.17 1.17 1.17 0.00%
Adjusted Per Share Value based on latest NOSH - 69,999
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.31 0.40 0.59 0.53 0.76 0.66 0.59 70.27%
EPS 0.02 -0.05 0.02 -0.02 0.02 0.03 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1332 0.131 0.1293 0.1243 0.1263 0.1227 0.0746 47.23%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.94 1.25 2.44 2.39 2.35 2.70 1.96 -
P/RPS 8.18 35.00 45.59 48.10 33.22 43.11 21.06 -46.79%
P/EPS 522.22 -260.42 1,355.56 -1,327.78 1,305.56 843.75 -197.98 -
EY 0.19 -0.38 0.07 -0.08 0.08 0.12 -0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.07 2.09 2.04 2.01 2.31 1.68 -39.04%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 31/05/05 28/02/05 08/11/04 06/08/04 19/05/04 27/02/04 -
Price 1.02 1.04 1.58 2.36 2.51 2.37 3.18 -
P/RPS 8.87 29.12 29.52 47.50 35.48 37.84 34.17 -59.34%
P/EPS 566.67 -216.67 877.78 -1,311.11 1,394.44 740.63 -321.21 -
EY 0.18 -0.46 0.11 -0.08 0.07 0.14 -0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.89 1.35 2.02 2.15 2.03 2.72 -53.26%

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