[SCIB] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 2.96%
YoY- 264.44%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 53,549 47,135 44,923 46,461 45,296 45,145 43,971 14.05%
PBT -1,664 -1,022 142 2,510 2,444 2,163 965 -
Tax 47 -29 -29 -216 -216 -140 -140 -
NP -1,617 -1,051 113 2,294 2,228 2,023 825 -
-
NP to SH -1,617 -1,051 113 2,294 2,228 2,023 825 -
-
Tax Rate - - 20.42% 8.61% 8.84% 6.47% 14.51% -
Total Cost 55,166 48,186 44,810 44,167 43,068 43,122 43,146 17.81%
-
Net Worth 53,893 55,836 54,673 56,250 55,855 56,078 54,445 -0.67%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 53,893 55,836 54,673 56,250 55,855 56,078 54,445 -0.67%
NOSH 73,826 75,454 73,883 75,000 74,473 73,786 73,575 0.22%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -3.02% -2.23% 0.25% 4.94% 4.92% 4.48% 1.88% -
ROE -3.00% -1.88% 0.21% 4.08% 3.99% 3.61% 1.52% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 72.53 62.47 60.80 61.95 60.82 61.18 59.76 13.79%
EPS -2.19 -1.39 0.15 3.06 2.99 2.74 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.74 0.74 0.75 0.75 0.76 0.74 -0.90%
Adjusted Per Share Value based on latest NOSH - 75,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.12 7.15 6.81 7.04 6.87 6.85 6.67 14.02%
EPS -0.25 -0.16 0.02 0.35 0.34 0.31 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0817 0.0847 0.0829 0.0853 0.0847 0.085 0.0826 -0.72%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.34 0.34 0.34 0.31 0.41 0.41 0.38 -
P/RPS 0.47 0.54 0.56 0.50 0.67 0.67 0.64 -18.61%
P/EPS -15.52 -24.41 222.30 10.14 13.70 14.95 33.89 -
EY -6.44 -4.10 0.45 9.87 7.30 6.69 2.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.46 0.41 0.55 0.54 0.51 -5.30%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 30/05/12 27/02/12 16/11/11 08/08/11 25/05/11 25/02/11 -
Price 0.31 0.31 0.37 0.42 0.43 0.39 0.425 -
P/RPS 0.43 0.50 0.61 0.68 0.71 0.64 0.71 -28.43%
P/EPS -14.15 -22.26 241.92 13.73 14.37 14.22 37.90 -
EY -7.07 -4.49 0.41 7.28 6.96 7.03 2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.50 0.56 0.57 0.51 0.57 -18.43%

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