[SCIB] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 38.74%
YoY- 46.08%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 45,051 42,305 41,067 36,306 33,644 32,409 30,585 29.42%
PBT -8,125 -8,701 -8,605 -8,502 -13,871 -14,530 -15,540 -35.07%
Tax 0 0 0 0 -7 -7 -7 -
NP -8,125 -8,701 -8,605 -8,502 -13,878 -14,537 -15,547 -35.09%
-
NP to SH -8,125 -8,701 -8,605 -8,502 -13,878 -14,537 -15,547 -35.09%
-
Tax Rate - - - - - - - -
Total Cost 53,176 51,006 49,672 44,808 47,522 46,946 46,132 9.92%
-
Net Worth 54,760 54,677 55,136 57,370 62,310 0 63,955 -9.82%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 54,760 54,677 55,136 57,370 62,310 0 63,955 -9.82%
NOSH 74,000 73,888 73,515 73,551 73,306 73,229 73,512 0.44%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -18.04% -20.57% -20.95% -23.42% -41.25% -44.85% -50.83% -
ROE -14.84% -15.91% -15.61% -14.82% -22.27% 0.00% -24.31% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 60.88 57.25 55.86 49.36 45.90 44.26 41.61 28.84%
EPS -10.98 -11.78 -11.70 -11.56 -18.93 -19.85 -21.15 -35.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.75 0.78 0.85 0.00 0.87 -10.21%
Adjusted Per Share Value based on latest NOSH - 73,551
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.84 6.42 6.23 5.51 5.11 4.92 4.64 29.49%
EPS -1.23 -1.32 -1.31 -1.29 -2.11 -2.21 -2.36 -35.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0831 0.083 0.0837 0.0871 0.0946 0.00 0.0971 -9.85%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.30 0.33 0.28 0.34 0.35 0.40 0.39 -
P/RPS 0.49 0.58 0.50 0.69 0.76 0.90 0.94 -35.20%
P/EPS -2.73 -2.80 -2.39 -2.94 -1.85 -2.01 -1.84 30.05%
EY -36.60 -35.68 -41.80 -34.00 -54.09 -49.63 -54.23 -23.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.37 0.44 0.41 0.00 0.45 -6.01%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 29/05/09 26/02/09 27/11/08 29/08/08 29/05/08 -
Price 0.39 0.39 0.31 0.28 0.40 0.40 0.41 -
P/RPS 0.64 0.68 0.55 0.57 0.87 0.90 0.99 -25.21%
P/EPS -3.55 -3.31 -2.65 -2.42 -2.11 -2.01 -1.94 49.55%
EY -28.15 -30.19 -37.76 -41.28 -47.33 -49.63 -51.58 -33.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.41 0.36 0.47 0.00 0.47 8.33%

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