[SCIB] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -16.32%
YoY- 180.98%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 68,784 62,983 60,924 60,043 57,027 56,434 55,762 14.97%
PBT -118 2,823 2,616 1,333 1,593 -3,608 -3,555 -89.60%
Tax -140 0 0 0 0 6 6 -
NP -258 2,823 2,616 1,333 1,593 -3,602 -3,549 -82.49%
-
NP to SH -258 2,823 2,616 1,333 1,593 -3,602 -3,549 -82.49%
-
Tax Rate - 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 69,042 60,160 58,308 58,710 55,434 60,036 59,311 10.62%
-
Net Worth 59,258 54,683 52,266 50,902 52,239 47,828 48,537 14.18%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 59,258 54,683 52,266 50,902 52,239 47,828 48,537 14.18%
NOSH 85,882 80,416 74,666 73,771 73,576 73,582 73,541 10.86%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -0.38% 4.48% 4.29% 2.22% 2.79% -6.38% -6.36% -
ROE -0.44% 5.16% 5.01% 2.62% 3.05% -7.53% -7.31% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 80.09 78.32 81.59 81.39 77.51 76.69 75.82 3.70%
EPS -0.30 3.51 3.50 1.81 2.17 -4.90 -4.83 -84.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.70 0.69 0.71 0.65 0.66 2.99%
Adjusted Per Share Value based on latest NOSH - 73,771
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.44 9.56 9.25 9.11 8.66 8.57 8.46 15.00%
EPS -0.04 0.43 0.40 0.20 0.24 -0.55 -0.54 -82.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.083 0.0793 0.0773 0.0793 0.0726 0.0737 14.20%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.52 0.62 0.65 0.60 0.59 0.66 0.72 -
P/RPS 0.65 0.79 0.80 0.74 0.76 0.86 0.95 -22.29%
P/EPS -173.10 17.66 18.55 33.21 27.25 -13.48 -14.92 410.20%
EY -0.58 5.66 5.39 3.01 3.67 -7.42 -6.70 -80.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.91 0.93 0.87 0.83 1.02 1.09 -22.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 29/08/17 31/05/17 28/02/17 28/11/16 30/08/16 -
Price 0.62 0.56 0.57 0.68 0.56 0.54 0.72 -
P/RPS 0.77 0.72 0.70 0.84 0.72 0.70 0.95 -13.03%
P/EPS -206.38 15.95 16.27 37.63 25.87 -11.03 -14.92 473.48%
EY -0.48 6.27 6.15 2.66 3.87 -9.07 -6.70 -82.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.82 0.81 0.99 0.79 0.83 1.09 -11.95%

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