[SCIB] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -1209.09%
YoY- -628.81%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 29,180 27,101 29,237 24,780 20,482 18,627 15,038 55.50%
PBT -3,789 -3,142 -2,471 -2,579 247 186 49 -
Tax 567 620 552 707 -390 -400 -270 -
NP -3,222 -2,522 -1,919 -1,872 -143 -214 -221 495.81%
-
NP to SH -3,222 -2,522 -1,919 -1,872 -143 -214 -221 495.81%
-
Tax Rate - - - - 157.89% 215.05% 551.02% -
Total Cost 32,402 29,623 31,156 26,652 20,625 18,841 15,259 65.13%
-
Net Worth 82,097 83,942 83,116 83,938 80,437 87,749 86,287 -3.26%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 82,097 83,942 83,116 83,938 80,437 87,749 86,287 -3.26%
NOSH 73,300 74,285 72,909 73,629 68,750 74,999 73,750 -0.40%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -11.04% -9.31% -6.56% -7.55% -0.70% -1.15% -1.47% -
ROE -3.92% -3.00% -2.31% -2.23% -0.18% -0.24% -0.26% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 39.81 36.48 40.10 33.65 29.79 24.84 20.39 56.14%
EPS -4.40 -3.40 -2.63 -2.54 -0.21 -0.29 -0.30 498.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.13 1.14 1.14 1.17 1.17 1.17 -2.86%
Adjusted Per Share Value based on latest NOSH - 73,629
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.43 4.11 4.44 3.76 3.11 2.83 2.28 55.64%
EPS -0.49 -0.38 -0.29 -0.28 -0.02 -0.03 -0.03 542.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1246 0.1274 0.1262 0.1274 0.1221 0.1332 0.131 -3.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.65 0.69 0.90 0.87 1.02 0.94 1.25 -
P/RPS 1.63 1.89 2.24 2.59 3.42 3.78 6.13 -58.61%
P/EPS -14.79 -20.32 -34.19 -34.22 -490.38 -329.44 -417.14 -89.18%
EY -6.76 -4.92 -2.92 -2.92 -0.20 -0.30 -0.24 823.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.79 0.76 0.87 0.80 1.07 -33.49%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 29/08/06 21/06/06 27/02/06 25/11/05 25/08/05 31/05/05 -
Price 0.72 0.68 0.74 0.85 0.86 1.02 1.04 -
P/RPS 1.81 1.86 1.85 2.53 2.89 4.11 5.10 -49.84%
P/EPS -16.38 -20.03 -28.12 -33.43 -413.46 -357.48 -347.06 -86.91%
EY -6.10 -4.99 -3.56 -2.99 -0.24 -0.28 -0.29 660.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 0.65 0.75 0.74 0.87 0.89 -19.71%

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