[SCIB] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 17.45%
YoY- -281.47%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 73,578 71,816 75,801 78,731 76,720 75,326 68,784 4.60%
PBT -1,599 -8,266 -9,643 -4,984 -6,066 936 -118 471.10%
Tax 75 75 75 -139 -140 -140 -140 -
NP -1,524 -8,191 -9,568 -5,123 -6,206 796 -258 227.83%
-
NP to SH -1,524 -8,191 -9,568 -5,123 -6,206 796 -258 227.83%
-
Tax Rate - - - - - 14.96% - -
Total Cost 75,102 80,007 85,369 83,854 82,926 74,530 69,042 5.78%
-
Net Worth 50,670 50,670 48,953 53,247 52,388 59,258 59,258 -9.93%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 50,670 50,670 48,953 53,247 52,388 59,258 59,258 -9.93%
NOSH 85,882 85,882 85,882 85,882 85,882 85,882 85,882 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -2.07% -11.41% -12.62% -6.51% -8.09% 1.06% -0.38% -
ROE -3.01% -16.17% -19.55% -9.62% -11.85% 1.34% -0.44% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 85.67 83.62 88.26 91.67 89.33 87.71 80.09 4.60%
EPS -1.77 -9.54 -11.14 -5.97 -7.23 0.93 -0.30 227.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.57 0.62 0.61 0.69 0.69 -9.93%
Adjusted Per Share Value based on latest NOSH - 85,882
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 11.16 10.89 11.49 11.94 11.63 11.42 10.43 4.62%
EPS -0.23 -1.24 -1.45 -0.78 -0.94 0.12 -0.04 221.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0768 0.0768 0.0742 0.0807 0.0794 0.0899 0.0899 -9.99%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.955 0.585 0.48 0.62 0.67 0.525 0.52 -
P/RPS 1.11 0.70 0.54 0.68 0.75 0.60 0.65 43.00%
P/EPS -53.82 -6.13 -4.31 -10.39 -9.27 56.64 -173.10 -54.20%
EY -1.86 -16.30 -23.21 -9.62 -10.79 1.77 -0.58 117.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.99 0.84 1.00 1.10 0.76 0.75 67.33%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 30/05/19 27/02/19 28/11/18 30/08/18 31/05/18 28/02/18 -
Price 1.12 1.00 0.50 0.56 0.595 0.72 0.62 -
P/RPS 1.31 1.20 0.57 0.61 0.67 0.82 0.77 42.65%
P/EPS -63.12 -10.48 -4.49 -9.39 -8.23 77.68 -206.38 -54.70%
EY -1.58 -9.54 -22.28 -10.65 -12.14 1.29 -0.48 121.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.69 0.88 0.90 0.98 1.04 0.90 64.79%

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