[SCIB] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -1030.09%
YoY- -151.95%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 64,724 55,495 53,549 47,135 44,923 46,461 45,296 26.72%
PBT 1,287 -1,752 -1,664 -1,022 142 2,510 2,444 -34.66%
Tax -2 45 47 -29 -29 -216 -216 -95.52%
NP 1,285 -1,707 -1,617 -1,051 113 2,294 2,228 -30.59%
-
NP to SH 1,285 -1,707 -1,617 -1,051 113 2,294 2,228 -30.59%
-
Tax Rate 0.16% - - - 20.42% 8.61% 8.84% -
Total Cost 63,439 57,202 55,166 48,186 44,810 44,167 43,068 29.30%
-
Net Worth 55,930 54,750 53,893 55,836 54,673 56,250 55,855 0.08%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 55,930 54,750 53,893 55,836 54,673 56,250 55,855 0.08%
NOSH 73,593 75,000 73,826 75,454 73,883 75,000 74,473 -0.78%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.99% -3.08% -3.02% -2.23% 0.25% 4.94% 4.92% -
ROE 2.30% -3.12% -3.00% -1.88% 0.21% 4.08% 3.99% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 87.95 73.99 72.53 62.47 60.80 61.95 60.82 27.73%
EPS 1.75 -2.28 -2.19 -1.39 0.15 3.06 2.99 -29.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.73 0.73 0.74 0.74 0.75 0.75 0.88%
Adjusted Per Share Value based on latest NOSH - 75,454
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.83 8.42 8.13 7.16 6.82 7.05 6.88 26.71%
EPS 0.20 -0.26 -0.25 -0.16 0.02 0.35 0.34 -29.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0849 0.0831 0.0818 0.0848 0.083 0.0854 0.0848 0.07%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.30 0.31 0.34 0.34 0.34 0.31 0.41 -
P/RPS 0.34 0.42 0.47 0.54 0.56 0.50 0.67 -36.24%
P/EPS 17.18 -13.62 -15.52 -24.41 222.30 10.14 13.70 16.20%
EY 5.82 -7.34 -6.44 -4.10 0.45 9.87 7.30 -13.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.47 0.46 0.46 0.41 0.55 -20.39%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/11/12 09/08/12 30/05/12 27/02/12 16/11/11 08/08/11 -
Price 0.28 0.29 0.31 0.31 0.37 0.42 0.43 -
P/RPS 0.32 0.39 0.43 0.50 0.61 0.68 0.71 -41.07%
P/EPS 16.04 -12.74 -14.15 -22.26 241.92 13.73 14.37 7.56%
EY 6.24 -7.85 -7.07 -4.49 0.41 7.28 6.96 -6.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.42 0.42 0.50 0.56 0.57 -24.93%

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