[SCIB] QoQ Quarter Result on 30-Sep-2023 [#1]

Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 104.7%
YoY- 206.31%
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 39,403 33,342 32,370 36,001 30,331 26,192 37,545 3.26%
PBT 2,120 -18,534 211 -2,812 -942 -45,881 -1,971 -
Tax -1,118 -983 -670 0 0 9,376 0 -
NP 1,002 -19,517 -459 -2,812 -942 -36,505 -1,971 -
-
NP to SH 926 -19,694 -1,034 -2,820 -871 -36,501 -1,871 -
-
Tax Rate 52.74% - 317.54% - - - - -
Total Cost 38,401 52,859 32,829 38,813 31,273 62,697 39,516 -1.88%
-
Net Worth 134,450 76,486 93,126 93,126 93,126 87,431 111,481 13.28%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 134,450 76,486 93,126 93,126 93,126 87,431 111,481 13.28%
NOSH 640,241 640,241 582,037 582,037 582,037 582,037 582,037 6.55%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.54% -58.54% -1.42% -7.81% -3.11% -139.37% -5.25% -
ROE 0.69% -25.75% -1.11% -3.03% -0.94% -41.75% -1.68% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6.15 5.67 5.56 6.19 5.21 5.09 7.41 -11.67%
EPS 0.14 -3.34 -0.18 -0.48 -0.15 -7.10 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.13 0.16 0.16 0.16 0.17 0.22 -3.05%
Adjusted Per Share Value based on latest NOSH - 640,241
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6.15 5.21 5.06 5.62 4.74 4.09 5.86 3.26%
EPS 0.14 -3.08 -0.16 -0.44 -0.14 -5.70 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.1195 0.1455 0.1455 0.1455 0.1366 0.1741 13.30%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.455 0.47 0.12 0.145 0.135 0.175 0.22 -
P/RPS 7.39 8.29 2.16 2.34 2.59 3.44 2.97 83.52%
P/EPS 314.59 -14.04 -67.55 -29.93 -90.21 -2.47 -59.58 -
EY 0.32 -7.12 -1.48 -3.34 -1.11 -40.56 -1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 3.62 0.75 0.91 0.84 1.03 1.00 67.53%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 28/08/23 25/05/23 27/02/23 30/11/22 26/08/22 26/05/22 -
Price 0.735 0.455 0.165 0.145 0.15 0.165 0.215 -
P/RPS 11.94 8.03 2.97 2.34 2.88 3.24 2.90 156.66%
P/EPS 508.18 -13.59 -92.88 -29.93 -100.24 -2.32 -58.23 -
EY 0.20 -7.36 -1.08 -3.34 -1.00 -43.01 -1.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 3.50 1.03 0.91 0.94 0.97 0.98 133.46%

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