[SCIB] QoQ TTM Result on 31-Dec-2023 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 16.21%
YoY- 54.93%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 172,621 166,879 155,136 143,204 141,116 132,044 124,894 24.00%
PBT 5,221 7,200 -13,269 -14,672 -19,015 -22,077 -49,424 -
Tax -2,792 -2,710 -3,520 -3,445 -2,771 -1,653 8,706 -
NP 2,429 4,490 -16,789 -18,117 -21,786 -23,730 -40,718 -
-
NP to SH 2,192 4,266 -17,167 -18,956 -22,622 -24,419 -41,226 -
-
Tax Rate 53.48% 37.64% - - - - - -
Total Cost 170,192 162,389 171,925 161,321 162,902 155,774 165,612 1.83%
-
Net Worth 155,317 148,220 140,853 140,853 134,450 76,486 93,126 40.50%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 155,317 148,220 140,853 140,853 134,450 76,486 93,126 40.50%
NOSH 675,294 658,737 640,241 640,241 640,241 640,241 582,037 10.38%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 1.41% 2.69% -10.82% -12.65% -15.44% -17.97% -32.60% -
ROE 1.41% 2.88% -12.19% -13.46% -16.83% -31.93% -44.27% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 25.56 25.90 24.23 22.37 22.04 22.44 21.46 12.32%
EPS 0.32 0.66 -2.68 -2.96 -3.53 -4.15 -7.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.22 0.22 0.21 0.13 0.16 27.28%
Adjusted Per Share Value based on latest NOSH - 640,241
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 26.17 25.30 23.52 21.71 21.40 20.02 18.94 23.98%
EPS 0.33 0.65 -2.60 -2.87 -3.43 -3.70 -6.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2355 0.2247 0.2136 0.2136 0.2039 0.116 0.1412 40.50%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.25 0.28 0.305 0.935 0.455 0.47 0.12 -
P/RPS 0.98 1.08 1.26 4.18 2.06 2.09 0.56 45.07%
P/EPS 77.02 42.30 -11.37 -31.58 -12.88 -11.32 -1.69 -
EY 1.30 2.36 -8.79 -3.17 -7.77 -8.83 -59.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.22 1.39 4.25 2.17 3.62 0.75 28.21%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 28/08/24 29/05/24 29/02/24 29/11/23 28/08/23 25/05/23 -
Price 0.265 0.255 0.245 0.335 0.735 0.455 0.165 -
P/RPS 1.04 0.98 1.01 1.50 3.33 2.03 0.77 22.12%
P/EPS 81.64 38.52 -9.14 -11.31 -20.80 -10.96 -2.33 -
EY 1.22 2.60 -10.94 -8.84 -4.81 -9.12 -42.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.11 1.11 1.52 3.50 3.50 1.03 7.60%

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