[SCIB] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 3.11%
YoY- 58.35%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 64,724 44,923 43,971 67,669 36,306 29,390 27,607 15.24%
PBT 1,288 146 965 -3,541 -8,502 -15,761 -2,951 -
Tax -2 -29 -140 0 0 -7 111 -
NP 1,286 117 825 -3,541 -8,502 -15,768 -2,840 -
-
NP to SH 1,286 117 825 -3,541 -8,502 -15,768 -2,840 -
-
Tax Rate 0.16% 19.86% 14.51% - - - - -
Total Cost 63,438 44,806 43,146 71,210 44,808 45,158 30,447 13.00%
-
Net Worth 55,794 55,746 54,508 53,740 57,366 65,485 81,668 -6.14%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 55,794 55,746 54,508 53,740 57,366 65,485 81,668 -6.14%
NOSH 73,413 75,333 73,660 73,617 73,546 73,579 73,575 -0.03%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.99% 0.26% 1.88% -5.23% -23.42% -53.65% -10.29% -
ROE 2.30% 0.21% 1.51% -6.59% -14.82% -24.08% -3.48% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 88.16 59.63 59.69 91.92 49.36 39.94 37.52 15.28%
EPS 1.75 0.16 1.12 -4.81 -11.56 -21.43 -3.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 0.74 0.73 0.78 0.89 1.11 -6.11%
Adjusted Per Share Value based on latest NOSH - 73,394
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.81 6.81 6.67 10.26 5.50 4.46 4.19 15.21%
EPS 0.19 0.02 0.13 -0.54 -1.29 -2.39 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0846 0.0845 0.0827 0.0815 0.087 0.0993 0.1238 -6.14%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.30 0.34 0.38 0.40 0.34 0.49 0.72 -
P/RPS 0.34 0.57 0.64 0.44 0.69 1.23 1.92 -25.04%
P/EPS 17.13 218.92 33.93 -8.32 -2.94 -2.29 -18.65 -
EY 5.84 0.46 2.95 -12.03 -34.00 -43.73 -5.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.46 0.51 0.55 0.44 0.55 0.65 -8.15%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 25/02/11 24/02/10 26/02/09 27/02/08 28/02/07 -
Price 0.28 0.37 0.425 0.40 0.28 0.44 0.74 -
P/RPS 0.32 0.62 0.71 0.44 0.57 1.10 1.97 -26.11%
P/EPS 15.98 238.23 37.95 -8.32 -2.42 -2.05 -19.17 -
EY 6.26 0.42 2.64 -12.03 -41.29 -48.70 -5.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.50 0.57 0.55 0.36 0.49 0.67 -9.41%

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