[SCIB] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 408.53%
YoY- -40.29%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 75,801 78,731 76,720 75,326 68,784 62,983 60,924 15.63%
PBT -9,643 -4,984 -6,066 936 -118 2,823 2,616 -
Tax 75 -139 -140 -140 -140 0 0 -
NP -9,568 -5,123 -6,206 796 -258 2,823 2,616 -
-
NP to SH -9,568 -5,123 -6,206 796 -258 2,823 2,616 -
-
Tax Rate - - - 14.96% - 0.00% 0.00% -
Total Cost 85,369 83,854 82,926 74,530 69,042 60,160 58,308 28.84%
-
Net Worth 48,953 53,247 52,388 59,258 59,258 54,683 52,266 -4.26%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 48,953 53,247 52,388 59,258 59,258 54,683 52,266 -4.26%
NOSH 85,882 85,882 85,882 85,882 85,882 80,416 74,666 9.75%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -12.62% -6.51% -8.09% 1.06% -0.38% 4.48% 4.29% -
ROE -19.55% -9.62% -11.85% 1.34% -0.44% 5.16% 5.01% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 88.26 91.67 89.33 87.71 80.09 78.32 81.59 5.36%
EPS -11.14 -5.97 -7.23 0.93 -0.30 3.51 3.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.62 0.61 0.69 0.69 0.68 0.70 -12.76%
Adjusted Per Share Value based on latest NOSH - 85,882
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.51 11.95 11.65 11.43 10.44 9.56 9.25 15.64%
EPS -1.45 -0.78 -0.94 0.12 -0.04 0.43 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0743 0.0808 0.0795 0.09 0.09 0.083 0.0793 -4.23%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.48 0.62 0.67 0.525 0.52 0.62 0.65 -
P/RPS 0.54 0.68 0.75 0.60 0.65 0.79 0.80 -22.99%
P/EPS -4.31 -10.39 -9.27 56.64 -173.10 17.66 18.55 -
EY -23.21 -9.62 -10.79 1.77 -0.58 5.66 5.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.00 1.10 0.76 0.75 0.91 0.93 -6.54%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 30/08/18 31/05/18 28/02/18 29/11/17 29/08/17 -
Price 0.50 0.56 0.595 0.72 0.62 0.56 0.57 -
P/RPS 0.57 0.61 0.67 0.82 0.77 0.72 0.70 -12.76%
P/EPS -4.49 -9.39 -8.23 77.68 -206.38 15.95 16.27 -
EY -22.28 -10.65 -12.14 1.29 -0.48 6.27 6.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.90 0.98 1.04 0.90 0.82 0.81 5.66%

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