[SCIB] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 81.39%
YoY- 75.44%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 120,136 85,790 75,518 73,578 71,816 75,801 78,731 32.50%
PBT 5,750 3,064 -1,543 -1,599 -8,266 -9,643 -4,984 -
Tax -44 -44 74 75 75 75 -139 -53.52%
NP 5,706 3,020 -1,469 -1,524 -8,191 -9,568 -5,123 -
-
NP to SH 5,706 3,020 -1,469 -1,524 -8,191 -9,568 -5,123 -
-
Tax Rate 0.77% 1.44% - - - - - -
Total Cost 114,430 82,770 76,987 75,102 80,007 85,369 83,854 23.00%
-
Net Worth 56,682 51,529 50,670 50,670 50,670 48,953 53,247 4.25%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 56,682 51,529 50,670 50,670 50,670 48,953 53,247 4.25%
NOSH 85,882 85,882 85,882 85,882 85,882 85,882 85,882 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 4.75% 3.52% -1.95% -2.07% -11.41% -12.62% -6.51% -
ROE 10.07% 5.86% -2.90% -3.01% -16.17% -19.55% -9.62% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 139.88 99.89 87.93 85.67 83.62 88.26 91.67 32.50%
EPS 6.64 3.52 -1.71 -1.77 -9.54 -11.14 -5.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.60 0.59 0.59 0.59 0.57 0.62 4.25%
Adjusted Per Share Value based on latest NOSH - 85,882
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 18.22 13.01 11.45 11.16 10.89 11.49 11.94 32.51%
EPS 0.87 0.46 -0.22 -0.23 -1.24 -1.45 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0859 0.0781 0.0768 0.0768 0.0768 0.0742 0.0807 4.24%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.80 1.90 1.09 0.955 0.585 0.48 0.62 -
P/RPS 1.29 1.90 1.24 1.11 0.70 0.54 0.68 53.18%
P/EPS 27.09 54.03 -63.72 -53.82 -6.13 -4.31 -10.39 -
EY 3.69 1.85 -1.57 -1.86 -16.30 -23.21 -9.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 3.17 1.85 1.62 0.99 0.84 1.00 95.21%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 17/06/20 27/02/20 27/11/19 28/08/19 30/05/19 27/02/19 28/11/18 -
Price 2.02 2.76 1.77 1.12 1.00 0.50 0.56 -
P/RPS 1.44 2.76 2.01 1.31 1.20 0.57 0.61 77.19%
P/EPS 30.40 78.49 -103.48 -63.12 -10.48 -4.49 -9.39 -
EY 3.29 1.27 -0.97 -1.58 -9.54 -22.28 -10.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 4.60 3.00 1.90 1.69 0.88 0.90 125.94%

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