[SCIB] QoQ TTM Result on 30-Jun-2023 [#4]

Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 40.77%
YoY- 42.41%
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 155,136 143,204 141,116 132,044 124,894 130,069 132,213 11.23%
PBT -13,269 -14,672 -19,015 -22,077 -49,424 -51,606 -50,141 -58.74%
Tax -3,520 -3,445 -2,771 -1,653 8,706 9,376 9,376 -
NP -16,789 -18,117 -21,786 -23,730 -40,718 -42,230 -40,765 -44.61%
-
NP to SH -17,167 -18,956 -22,622 -24,419 -41,226 -42,063 -40,576 -43.61%
-
Tax Rate - - - - - - - -
Total Cost 171,925 161,321 162,902 155,774 165,612 172,299 172,978 -0.40%
-
Net Worth 140,853 140,853 134,450 76,486 93,126 93,126 93,126 31.73%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 140,853 140,853 134,450 76,486 93,126 93,126 93,126 31.73%
NOSH 640,241 640,241 640,241 640,241 582,037 582,037 582,037 6.55%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin -10.82% -12.65% -15.44% -17.97% -32.60% -32.47% -30.83% -
ROE -12.19% -13.46% -16.83% -31.93% -44.27% -45.17% -43.57% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 24.23 22.37 22.04 22.44 21.46 22.35 22.72 4.37%
EPS -2.68 -2.96 -3.53 -4.15 -7.08 -7.23 -6.97 -47.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.21 0.13 0.16 0.16 0.16 23.62%
Adjusted Per Share Value based on latest NOSH - 640,241
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 23.55 21.74 21.42 20.05 18.96 19.75 20.07 11.23%
EPS -2.61 -2.88 -3.43 -3.71 -6.26 -6.39 -6.16 -43.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2138 0.2138 0.2041 0.1161 0.1414 0.1414 0.1414 31.70%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.305 0.935 0.455 0.47 0.12 0.145 0.135 -
P/RPS 1.26 4.18 2.06 2.09 0.56 0.65 0.59 65.75%
P/EPS -11.37 -31.58 -12.88 -11.32 -1.69 -2.01 -1.94 224.71%
EY -8.79 -3.17 -7.77 -8.83 -59.03 -49.84 -51.64 -69.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 4.25 2.17 3.62 0.75 0.91 0.84 39.85%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 29/02/24 29/11/23 28/08/23 25/05/23 27/02/23 30/11/22 -
Price 0.245 0.335 0.735 0.455 0.165 0.145 0.15 -
P/RPS 1.01 1.50 3.33 2.03 0.77 0.65 0.66 32.76%
P/EPS -9.14 -11.31 -20.80 -10.96 -2.33 -2.01 -2.15 162.19%
EY -10.94 -8.84 -4.81 -9.12 -42.93 -49.84 -46.48 -61.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.52 3.50 3.50 1.03 0.91 0.94 11.70%

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