[SCIB] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -155.94%
YoY- -121.82%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 132,213 128,368 263,705 401,440 548,897 706,142 639,519 -65.00%
PBT -50,141 -51,913 -25,055 -8,789 26,209 43,241 69,480 -
Tax 9,376 9,376 -542 -2,642 -5,896 -7,782 -9,389 -
NP -40,765 -42,537 -25,597 -11,431 20,313 35,459 60,091 -
-
NP to SH -40,576 -42,405 -25,450 -11,382 20,348 35,480 60,093 -
-
Tax Rate - - - - 22.50% 18.00% 13.51% -
Total Cost 172,978 170,905 289,302 412,871 528,584 670,683 579,428 -55.29%
-
Net Worth 93,126 87,431 111,481 113,133 161,924 152,080 171,694 -33.46%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - 2,621 5,688 7,804 -
Div Payout % - - - - 12.88% 16.03% 12.99% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 93,126 87,431 111,481 113,133 161,924 152,080 171,694 -33.46%
NOSH 582,037 582,037 582,037 582,037 526,037 490,610 490,610 12.05%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -30.83% -33.14% -9.71% -2.85% 3.70% 5.02% 9.40% -
ROE -43.57% -48.50% -22.83% -10.06% 12.57% 23.33% 35.00% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 22.72 24.96 52.04 81.61 108.47 143.94 130.37 -68.76%
EPS -6.97 -8.25 -5.02 -2.31 4.02 7.23 12.25 -
DPS 0.00 0.00 0.00 0.00 0.52 1.16 1.59 -
NAPS 0.16 0.17 0.22 0.23 0.32 0.31 0.35 -40.62%
Adjusted Per Share Value based on latest NOSH - 582,037
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 20.07 19.49 40.03 60.94 83.33 107.20 97.08 -65.00%
EPS -6.16 -6.44 -3.86 -1.73 3.09 5.39 9.12 -
DPS 0.00 0.00 0.00 0.00 0.40 0.86 1.18 -
NAPS 0.1414 0.1327 0.1692 0.1717 0.2458 0.2309 0.2606 -33.45%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.135 0.175 0.22 0.205 0.445 0.515 1.70 -
P/RPS 0.59 0.70 0.42 0.25 0.41 0.36 1.30 -40.91%
P/EPS -1.94 -2.12 -4.38 -8.86 11.07 7.12 13.88 -
EY -51.64 -47.11 -22.83 -11.29 9.04 14.04 7.21 -
DY 0.00 0.00 0.00 0.00 1.16 2.25 0.94 -
P/NAPS 0.84 1.03 1.00 0.89 1.39 1.66 4.86 -68.93%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 26/08/22 26/05/22 28/02/22 30/11/21 30/09/21 28/06/21 -
Price 0.15 0.165 0.215 0.22 0.205 0.445 0.455 -
P/RPS 0.66 0.66 0.41 0.27 0.19 0.31 0.35 52.57%
P/EPS -2.15 -2.00 -4.28 -9.51 5.10 6.15 3.71 -
EY -46.48 -49.97 -23.36 -10.52 19.62 16.25 26.92 -
DY 0.00 0.00 0.00 0.00 2.53 2.61 3.50 -
P/NAPS 0.94 0.97 0.98 0.96 0.64 1.44 1.30 -19.42%

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