[SCIB] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -5.57%
YoY- -174.41%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 64,511 65,856 64,724 55,495 53,549 47,135 44,923 27.31%
PBT 2,433 1,369 1,287 -1,752 -1,664 -1,022 142 565.76%
Tax -2 -2 -2 45 47 -29 -29 -83.21%
NP 2,431 1,367 1,285 -1,707 -1,617 -1,051 113 674.96%
-
NP to SH 2,431 1,367 1,285 -1,707 -1,617 -1,051 113 674.96%
-
Tax Rate 0.08% 0.15% 0.16% - - - 20.42% -
Total Cost 62,080 64,489 63,439 57,202 55,166 48,186 44,810 24.29%
-
Net Worth 56,344 56,999 55,930 54,750 53,893 55,836 54,673 2.02%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 56,344 56,999 55,930 54,750 53,893 55,836 54,673 2.02%
NOSH 74,137 75,000 73,593 75,000 73,826 75,454 73,883 0.22%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.77% 2.08% 1.99% -3.08% -3.02% -2.23% 0.25% -
ROE 4.31% 2.40% 2.30% -3.12% -3.00% -1.88% 0.21% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 87.01 87.81 87.95 73.99 72.53 62.47 60.80 27.01%
EPS 3.28 1.82 1.75 -2.28 -2.19 -1.39 0.15 683.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.76 0.73 0.73 0.74 0.74 1.79%
Adjusted Per Share Value based on latest NOSH - 75,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.79 10.00 9.83 8.42 8.13 7.16 6.82 27.28%
EPS 0.37 0.21 0.20 -0.26 -0.25 -0.16 0.02 600.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0855 0.0865 0.0849 0.0831 0.0818 0.0848 0.083 1.99%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.39 0.29 0.30 0.31 0.34 0.34 0.34 -
P/RPS 0.45 0.33 0.34 0.42 0.47 0.54 0.56 -13.57%
P/EPS 11.89 15.91 17.18 -13.62 -15.52 -24.41 222.30 -85.82%
EY 8.41 6.29 5.82 -7.34 -6.44 -4.10 0.45 605.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.38 0.39 0.42 0.47 0.46 0.46 7.12%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 06/08/13 31/05/13 27/02/13 30/11/12 09/08/12 30/05/12 27/02/12 -
Price 0.44 0.405 0.28 0.29 0.31 0.31 0.37 -
P/RPS 0.51 0.46 0.32 0.39 0.43 0.50 0.61 -11.26%
P/EPS 13.42 22.22 16.04 -12.74 -14.15 -22.26 241.92 -85.48%
EY 7.45 4.50 6.24 -7.85 -7.07 -4.49 0.41 592.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.37 0.40 0.42 0.42 0.50 10.41%

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