[SCIB] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -53.85%
YoY- -172.58%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 65,856 64,724 55,495 53,549 47,135 44,923 46,461 26.15%
PBT 1,369 1,287 -1,752 -1,664 -1,022 142 2,510 -33.21%
Tax -2 -2 45 47 -29 -29 -216 -95.57%
NP 1,367 1,285 -1,707 -1,617 -1,051 113 2,294 -29.16%
-
NP to SH 1,367 1,285 -1,707 -1,617 -1,051 113 2,294 -29.16%
-
Tax Rate 0.15% 0.16% - - - 20.42% 8.61% -
Total Cost 64,489 63,439 57,202 55,166 48,186 44,810 44,167 28.67%
-
Net Worth 56,999 55,930 54,750 53,893 55,836 54,673 56,250 0.88%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 56,999 55,930 54,750 53,893 55,836 54,673 56,250 0.88%
NOSH 75,000 73,593 75,000 73,826 75,454 73,883 75,000 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.08% 1.99% -3.08% -3.02% -2.23% 0.25% 4.94% -
ROE 2.40% 2.30% -3.12% -3.00% -1.88% 0.21% 4.08% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 87.81 87.95 73.99 72.53 62.47 60.80 61.95 26.15%
EPS 1.82 1.75 -2.28 -2.19 -1.39 0.15 3.06 -29.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.73 0.73 0.74 0.74 0.75 0.88%
Adjusted Per Share Value based on latest NOSH - 73,826
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 10.00 9.83 8.42 8.13 7.16 6.82 7.05 26.21%
EPS 0.21 0.20 -0.26 -0.25 -0.16 0.02 0.35 -28.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0865 0.0849 0.0831 0.0818 0.0848 0.083 0.0854 0.85%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.29 0.30 0.31 0.34 0.34 0.34 0.31 -
P/RPS 0.33 0.34 0.42 0.47 0.54 0.56 0.50 -24.17%
P/EPS 15.91 17.18 -13.62 -15.52 -24.41 222.30 10.14 34.99%
EY 6.29 5.82 -7.34 -6.44 -4.10 0.45 9.87 -25.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.42 0.47 0.46 0.46 0.41 -4.93%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 27/02/13 30/11/12 09/08/12 30/05/12 27/02/12 16/11/11 -
Price 0.405 0.28 0.29 0.31 0.31 0.37 0.42 -
P/RPS 0.46 0.32 0.39 0.43 0.50 0.61 0.68 -22.92%
P/EPS 22.22 16.04 -12.74 -14.15 -22.26 241.92 13.73 37.80%
EY 4.50 6.24 -7.85 -7.07 -4.49 0.41 7.28 -27.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.37 0.40 0.42 0.42 0.50 0.56 -3.60%

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