[SCIB] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
16-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -11.84%
YoY- -49.79%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 18,665 18,996 19,967 22,304 22,978 23,438 22,126 -10.73%
PBT 892 830 1,022 1,506 1,590 2,067 2,016 -41.96%
Tax -667 -689 -660 -903 -906 -990 -1,070 -27.04%
NP 225 141 362 603 684 1,077 946 -61.64%
-
NP to SH 225 141 362 603 684 1,077 946 -61.64%
-
Tax Rate 74.78% 83.01% 64.58% 59.96% 56.98% 47.90% 53.08% -
Total Cost 18,440 18,855 19,605 21,701 22,294 22,361 21,180 -8.82%
-
Net Worth 83,199 80,803 49,163 48,666 49,133 48,152 47,989 44.36%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 83,199 80,803 49,163 48,666 49,133 48,152 47,989 44.36%
NOSH 71,111 69,062 42,020 18,024 18,333 17,967 18,041 149.73%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.21% 0.74% 1.81% 2.70% 2.98% 4.60% 4.28% -
ROE 0.27% 0.17% 0.74% 1.24% 1.39% 2.24% 1.97% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 26.25 27.51 47.52 123.74 125.33 130.45 122.64 -64.25%
EPS 0.32 0.20 0.86 3.35 3.73 5.99 5.24 -84.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.17 2.70 2.68 2.68 2.66 -42.19%
Adjusted Per Share Value based on latest NOSH - 18,024
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.83 2.88 3.03 3.38 3.48 3.55 3.35 -10.64%
EPS 0.03 0.02 0.05 0.09 0.10 0.16 0.14 -64.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1262 0.1225 0.0745 0.0738 0.0745 0.073 0.0728 44.35%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.35 2.70 1.96 1.51 1.30 1.08 1.14 -
P/RPS 8.95 9.82 4.12 1.22 1.04 0.83 0.93 353.06%
P/EPS 742.72 1,322.47 227.51 45.14 34.84 18.02 21.74 955.14%
EY 0.13 0.08 0.44 2.22 2.87 5.55 4.60 -90.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.31 1.68 0.56 0.49 0.40 0.43 179.82%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 06/08/04 19/05/04 27/02/04 16/10/03 05/08/03 29/04/03 27/02/03 -
Price 2.51 2.37 3.18 2.02 1.74 1.07 1.04 -
P/RPS 9.56 8.62 6.69 1.63 1.39 0.82 0.85 402.72%
P/EPS 793.28 1,160.84 369.13 60.38 46.64 17.85 19.83 1072.31%
EY 0.13 0.09 0.27 1.66 2.14 5.60 5.04 -91.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.03 2.72 0.75 0.65 0.40 0.39 212.39%

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