[SCIB] QoQ Quarter Result on 31-Dec-2020 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 144.51%
YoY- 3752.6%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 26,486 161,529 175,280 185,602 183,731 94,906 51,782 -36.01%
PBT -2,714 -19,023 14,295 33,651 14,318 7,216 4,276 -
Tax 0 -542 -2,100 -3,254 -1,886 -2,149 0 -
NP -2,714 -19,565 12,195 30,397 12,432 5,067 4,276 -
-
NP to SH -2,700 -19,546 12,197 30,397 12,432 5,067 4,276 -
-
Tax Rate - - 14.69% 9.67% 13.17% 29.78% 0.00% -
Total Cost 29,200 181,094 163,085 155,205 171,299 89,839 47,506 -27.68%
-
Net Worth 161,924 152,080 171,694 42,773 113,459 96,607 56,682 101.20%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 2,621 3,066 2,116 - -
Div Payout % - - - 8.62% 24.67% 41.76% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 161,924 152,080 171,694 42,773 113,459 96,607 56,682 101.20%
NOSH 526,037 490,610 490,610 490,530 122,632 122,632 85,882 234.39%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -10.25% -12.11% 6.96% 16.38% 6.77% 5.34% 8.26% -
ROE -1.67% -12.85% 7.10% 71.07% 10.96% 5.24% 7.54% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.23 32.93 35.73 134.52 179.75 103.15 60.29 -80.37%
EPS -0.54 -3.99 2.49 22.03 12.16 5.51 4.98 -
DPS 0.00 0.00 0.00 1.90 3.00 2.30 0.00 -
NAPS 0.32 0.31 0.35 0.31 1.11 1.05 0.66 -38.25%
Adjusted Per Share Value based on latest NOSH - 490,530
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.02 24.49 26.58 28.14 27.86 14.39 7.85 -35.96%
EPS -0.41 -2.96 1.85 4.61 1.89 0.77 0.65 -
DPS 0.00 0.00 0.00 0.40 0.46 0.32 0.00 -
NAPS 0.2455 0.2306 0.2603 0.0649 0.172 0.1465 0.0859 101.26%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.445 0.515 1.70 1.42 3.71 2.13 1.80 -
P/RPS 8.50 1.56 4.76 1.06 2.06 2.06 2.99 100.54%
P/EPS -83.40 -12.93 68.37 6.45 30.50 38.68 36.15 -
EY -1.20 -7.74 1.46 15.51 3.28 2.59 2.77 -
DY 0.00 0.00 0.00 1.34 0.81 1.08 0.00 -
P/NAPS 1.39 1.66 4.86 4.58 3.34 2.03 2.73 -36.21%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/09/21 28/06/21 25/02/21 26/11/20 27/08/20 17/06/20 -
Price 0.205 0.445 0.455 1.90 4.87 3.30 2.02 -
P/RPS 3.92 1.35 1.27 1.41 2.71 3.20 3.35 11.03%
P/EPS -38.42 -11.17 18.30 8.62 40.04 59.92 40.57 -
EY -2.60 -8.95 5.46 11.59 2.50 1.67 2.46 -
DY 0.00 0.00 0.00 1.00 0.62 0.70 0.00 -
P/NAPS 0.64 1.44 1.30 6.13 4.39 3.14 3.06 -64.73%

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