[SCIB] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -812.66%
YoY- -229.27%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 18,559 16,003 12,890 12,392 14,440 15,641 14,892 15.79%
PBT 881 362 90 -3,494 -316 215 165 205.17%
Tax 0 0 0 610 0 0 0 -
NP 881 362 90 -2,884 -316 215 165 205.17%
-
NP to SH 881 362 90 -2,884 -316 215 165 205.17%
-
Tax Rate 0.00% 0.00% 0.00% - - 0.00% 0.00% -
Total Cost 17,678 15,641 12,800 15,276 14,756 15,426 14,727 12.93%
-
Net Worth 54,328 53,930 54,000 52,971 55,851 56,344 56,999 -3.14%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 54,328 53,930 54,000 52,971 55,851 56,344 56,999 -3.14%
NOSH 73,416 73,877 75,000 73,571 73,488 74,137 75,000 -1.41%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.75% 2.26% 0.70% -23.27% -2.19% 1.37% 1.11% -
ROE 1.62% 0.67% 0.17% -5.44% -0.57% 0.38% 0.29% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.28 21.66 17.19 16.84 19.65 21.10 19.86 17.43%
EPS 1.20 0.49 0.12 -3.92 -0.43 0.29 0.22 209.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.72 0.72 0.76 0.76 0.76 -1.76%
Adjusted Per Share Value based on latest NOSH - 73,571
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.81 2.43 1.95 1.88 2.19 2.37 2.26 15.61%
EPS 0.13 0.05 0.01 -0.44 -0.05 0.03 0.03 165.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0824 0.0818 0.0819 0.0803 0.0847 0.0854 0.0864 -3.10%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.13 0.675 0.515 0.465 0.435 0.39 0.29 -
P/RPS 4.47 3.12 3.00 2.76 2.21 1.85 1.46 110.70%
P/EPS 94.17 137.76 429.17 -11.86 -101.16 134.48 131.82 -20.07%
EY 1.06 0.73 0.23 -8.43 -0.99 0.74 0.76 24.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.92 0.72 0.65 0.57 0.51 0.38 152.87%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 25/08/14 26/05/14 28/02/14 29/11/13 06/08/13 31/05/13 -
Price 0.99 0.64 0.505 0.475 0.485 0.44 0.405 -
P/RPS 3.92 2.95 2.94 2.82 2.47 2.09 2.04 54.50%
P/EPS 82.50 130.61 420.83 -12.12 -112.79 151.72 184.09 -41.40%
EY 1.21 0.77 0.24 -8.25 -0.89 0.66 0.54 71.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.88 0.70 0.66 0.64 0.58 0.53 85.48%

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