[SCIB] YoY Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 55.37%
YoY- 876.02%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 157,612 121,324 105,944 440,558 69,744 85,684 59,516 16.15%
PBT 8,480 -3,768 -10,856 34,413 6,360 852 -3,364 -
Tax -4,472 0 0 -5,380 0 0 0 -
NP 4,008 -3,768 -10,856 29,033 6,360 852 -3,364 -
-
NP to SH 3,704 -3,484 -10,800 29,033 6,360 852 -3,364 -
-
Tax Rate 52.74% - - 15.63% 0.00% 0.00% - -
Total Cost 153,604 125,092 116,800 411,525 63,384 84,832 62,880 14.71%
-
Net Worth 134,450 93,126 161,924 113,459 50,670 59,258 50,902 16.10%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - 7,223 - - - -
Div Payout % - - - 24.88% - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 134,450 93,126 161,924 113,459 50,670 59,258 50,902 16.10%
NOSH 640,241 582,037 526,037 122,632 85,882 85,882 73,771 39.40%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.54% -3.11% -10.25% 6.59% 9.12% 0.99% -5.65% -
ROE 2.75% -3.74% -6.67% 25.59% 12.55% 1.44% -6.61% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 24.62 20.84 20.94 431.01 81.21 99.77 80.68 -16.68%
EPS 0.56 -0.60 -2.16 28.40 7.40 1.00 -4.56 -
DPS 0.00 0.00 0.00 7.07 0.00 0.00 0.00 -
NAPS 0.21 0.16 0.32 1.11 0.59 0.69 0.69 -16.71%
Adjusted Per Share Value based on latest NOSH - 122,632
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 23.90 18.40 16.06 66.80 10.58 12.99 9.02 16.16%
EPS 0.56 -0.53 -1.64 4.40 0.96 0.13 -0.51 -
DPS 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
NAPS 0.2039 0.1412 0.2455 0.172 0.0768 0.0899 0.0772 16.10%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 29/03/19 30/03/18 31/03/17 -
Price 0.455 0.135 0.445 3.71 0.585 0.525 0.60 -
P/RPS 1.85 0.65 2.13 0.86 0.72 0.53 0.74 15.12%
P/EPS 78.65 -22.55 -20.85 13.06 7.90 52.92 -13.16 -
EY 1.27 -4.43 -4.80 7.66 12.66 1.89 -7.60 -
DY 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
P/NAPS 2.17 0.84 1.39 3.34 0.99 0.76 0.87 15.08%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/11/23 30/11/22 30/11/21 26/11/20 30/05/19 31/05/18 31/05/17 -
Price 0.735 0.15 0.205 4.87 1.00 0.72 0.68 -
P/RPS 2.99 0.72 0.98 1.13 1.23 0.72 0.84 21.55%
P/EPS 127.05 -25.06 -9.60 17.15 13.50 72.58 -14.91 -
EY 0.79 -3.99 -10.41 5.83 7.41 1.38 -6.71 -
DY 0.00 0.00 0.00 1.45 0.00 0.00 0.00 -
P/NAPS 3.50 0.94 0.64 4.39 1.69 1.04 0.99 21.42%

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