[SCIB] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 1.4%
YoY- -273.01%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 36,306 33,644 32,409 30,585 29,390 29,167 28,123 18.47%
PBT -8,502 -13,871 -14,530 -15,540 -15,761 -6,569 -5,700 30.38%
Tax 0 -7 -7 -7 -7 344 288 -
NP -8,502 -13,878 -14,537 -15,547 -15,768 -6,225 -5,412 34.95%
-
NP to SH -8,502 -13,878 -14,537 -15,547 -15,768 -6,225 -5,412 34.95%
-
Tax Rate - - - - - - - -
Total Cost 44,808 47,522 46,946 46,132 45,158 35,392 33,535 21.20%
-
Net Worth 57,370 62,310 0 63,955 65,502 76,559 77,884 -18.36%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 57,370 62,310 0 63,955 65,502 76,559 77,884 -18.36%
NOSH 73,551 73,306 73,229 73,512 73,597 73,615 73,476 0.06%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -23.42% -41.25% -44.85% -50.83% -53.65% -21.34% -19.24% -
ROE -14.82% -22.27% 0.00% -24.31% -24.07% -8.13% -6.95% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 49.36 45.90 44.26 41.61 39.93 39.62 38.27 18.39%
EPS -11.56 -18.93 -19.85 -21.15 -21.42 -8.46 -7.37 34.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.85 0.00 0.87 0.89 1.04 1.06 -18.41%
Adjusted Per Share Value based on latest NOSH - 73,512
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 5.51 5.11 4.92 4.64 4.46 4.43 4.27 18.43%
EPS -1.29 -2.11 -2.21 -2.36 -2.39 -0.94 -0.82 35.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0871 0.0946 0.00 0.0971 0.0994 0.1162 0.1182 -18.34%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.34 0.35 0.40 0.39 0.49 0.50 0.60 -
P/RPS 0.69 0.76 0.90 0.94 1.23 1.26 1.57 -42.05%
P/EPS -2.94 -1.85 -2.01 -1.84 -2.29 -5.91 -8.15 -49.16%
EY -34.00 -54.09 -49.63 -54.23 -43.72 -16.91 -12.28 96.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.00 0.45 0.55 0.48 0.57 -15.78%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 29/08/08 29/05/08 27/02/08 28/11/07 29/08/07 -
Price 0.28 0.40 0.40 0.41 0.44 0.47 0.58 -
P/RPS 0.57 0.87 0.90 0.99 1.10 1.19 1.52 -47.84%
P/EPS -2.42 -2.11 -2.01 -1.94 -2.05 -5.56 -7.87 -54.27%
EY -41.28 -47.33 -49.63 -51.58 -48.69 -17.99 -12.70 118.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.47 0.00 0.47 0.49 0.45 0.55 -24.51%

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