[SCIB] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -92.6%
YoY- 98.8%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 12,392 14,440 15,641 14,892 20,622 13,356 16,986 -18.91%
PBT -3,494 -316 215 165 2,231 -178 -849 156.14%
Tax 610 0 0 0 0 -2 0 -
NP -2,884 -316 215 165 2,231 -180 -849 125.47%
-
NP to SH -2,884 -316 215 165 2,231 -180 -849 125.47%
-
Tax Rate - - 0.00% 0.00% 0.00% - - -
Total Cost 15,276 14,756 15,426 14,727 18,391 13,536 17,835 -9.78%
-
Net Worth 52,971 55,851 56,344 56,999 55,930 54,750 53,893 -1.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 52,971 55,851 56,344 56,999 55,930 54,750 53,893 -1.14%
NOSH 73,571 73,488 74,137 75,000 73,593 75,000 73,826 -0.22%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -23.27% -2.19% 1.37% 1.11% 10.82% -1.35% -5.00% -
ROE -5.44% -0.57% 0.38% 0.29% 3.99% -0.33% -1.58% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.84 19.65 21.10 19.86 28.02 17.81 23.01 -18.74%
EPS -3.92 -0.43 0.29 0.22 3.03 -0.24 -1.15 125.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.76 0.76 0.76 0.76 0.73 0.73 -0.91%
Adjusted Per Share Value based on latest NOSH - 75,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.88 2.19 2.37 2.26 3.13 2.03 2.58 -18.97%
EPS -0.44 -0.05 0.03 0.03 0.34 -0.03 -0.13 124.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0804 0.0848 0.0855 0.0865 0.0849 0.0831 0.0818 -1.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.465 0.435 0.39 0.29 0.30 0.31 0.34 -
P/RPS 2.76 2.21 1.85 1.46 1.07 1.74 1.48 51.33%
P/EPS -11.86 -101.16 134.48 131.82 9.90 -129.17 -29.57 -45.52%
EY -8.43 -0.99 0.74 0.76 10.11 -0.77 -3.38 83.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.57 0.51 0.38 0.39 0.42 0.47 24.05%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 06/08/13 31/05/13 27/02/13 30/11/12 09/08/12 -
Price 0.475 0.485 0.44 0.405 0.28 0.29 0.31 -
P/RPS 2.82 2.47 2.09 2.04 1.00 1.63 1.35 63.19%
P/EPS -12.12 -112.79 151.72 184.09 9.24 -120.83 -26.96 -41.23%
EY -8.25 -0.89 0.66 0.54 10.83 -0.83 -3.71 70.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.58 0.53 0.37 0.40 0.42 35.05%

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