[SCIB] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -61.05%
YoY- -86.91%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 16,729 16,745 18,665 18,996 19,967 22,304 22,978 -18.99%
PBT 800 345 892 830 1,022 1,506 1,590 -36.60%
Tax -446 -538 -667 -689 -660 -903 -906 -37.52%
NP 354 -193 225 141 362 603 684 -35.41%
-
NP to SH 354 -193 225 141 362 603 684 -35.41%
-
Tax Rate 55.75% 155.94% 74.78% 83.01% 64.58% 59.96% 56.98% -
Total Cost 16,375 16,938 18,440 18,855 19,605 21,701 22,294 -18.51%
-
Net Worth 85,149 81,899 83,199 80,803 49,163 48,666 49,133 44.03%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 85,149 81,899 83,199 80,803 49,163 48,666 49,133 44.03%
NOSH 72,777 69,999 71,111 69,062 42,020 18,024 18,333 149.66%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.12% -1.15% 1.21% 0.74% 1.81% 2.70% 2.98% -
ROE 0.42% -0.24% 0.27% 0.17% 0.74% 1.24% 1.39% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 22.99 23.92 26.25 27.51 47.52 123.74 125.33 -67.54%
EPS 0.49 -0.28 0.32 0.20 0.86 3.35 3.73 -73.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.17 1.17 1.17 2.70 2.68 -42.30%
Adjusted Per Share Value based on latest NOSH - 69,062
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.54 2.54 2.83 2.88 3.03 3.38 3.48 -18.85%
EPS 0.05 -0.03 0.03 0.02 0.05 0.09 0.10 -36.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1291 0.1242 0.1262 0.1225 0.0745 0.0738 0.0745 44.03%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.44 2.39 2.35 2.70 1.96 1.51 1.30 -
P/RPS 10.61 9.99 8.95 9.82 4.12 1.22 1.04 367.08%
P/EPS 501.63 -866.84 742.72 1,322.47 227.51 45.14 34.84 487.07%
EY 0.20 -0.12 0.13 0.08 0.44 2.22 2.87 -82.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.04 2.01 2.31 1.68 0.56 0.49 161.85%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 08/11/04 06/08/04 19/05/04 27/02/04 16/10/03 05/08/03 -
Price 1.58 2.36 2.51 2.37 3.18 2.02 1.74 -
P/RPS 6.87 9.87 9.56 8.62 6.69 1.63 1.39 188.75%
P/EPS 324.83 -855.96 793.28 1,160.84 369.13 60.38 46.64 262.55%
EY 0.31 -0.12 0.13 0.09 0.27 1.66 2.14 -72.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 2.02 2.15 2.03 2.72 0.75 0.65 62.42%

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