[SCIB] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
21-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 14.32%
YoY- -13.28%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 47,196 28,152 23,372 28,364 10,536 17,300 21,184 14.26%
PBT -6,440 -6,028 -6,912 -1,408 -1,840 1,164 1,932 -
Tax 0 0 0 -196 424 -280 -164 -
NP -6,440 -6,028 -6,912 -1,604 -1,416 884 1,768 -
-
NP to SH -6,440 -6,028 -6,912 -1,604 -1,416 884 1,768 -
-
Tax Rate - - - - - 24.05% 8.49% -
Total Cost 53,636 34,180 30,284 29,968 11,952 16,416 19,416 18.43%
-
Net Worth 55,136 63,955 79,414 83,116 86,287 80,803 48,152 2.28%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 55,136 63,955 79,414 83,116 86,287 80,803 48,152 2.28%
NOSH 73,515 73,512 73,531 72,909 73,750 69,062 17,967 26.44%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -13.65% -21.41% -29.57% -5.66% -13.44% 5.11% 8.35% -
ROE -11.68% -9.43% -8.70% -1.93% -1.64% 1.09% 3.67% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 64.20 38.30 31.78 38.90 14.29 25.05 117.90 -9.62%
EPS -8.76 -8.20 -9.40 -2.20 -1.92 1.28 9.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.87 1.08 1.14 1.17 1.17 2.68 -19.10%
Adjusted Per Share Value based on latest NOSH - 72,909
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 7.16 4.27 3.55 4.31 1.60 2.63 3.22 14.23%
EPS -0.98 -0.92 -1.05 -0.24 -0.21 0.13 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0837 0.0971 0.1206 0.1262 0.131 0.1227 0.0731 2.28%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.28 0.39 0.69 0.90 1.25 2.70 1.08 -
P/RPS 0.44 1.02 2.17 2.31 8.75 10.78 0.92 -11.55%
P/EPS -3.20 -4.76 -7.34 -40.91 -65.10 210.94 10.98 -
EY -31.29 -21.03 -13.62 -2.44 -1.54 0.47 9.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.64 0.79 1.07 2.31 0.40 -1.28%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 29/05/08 28/05/07 21/06/06 31/05/05 19/05/04 29/04/03 -
Price 0.31 0.41 0.57 0.74 1.04 2.37 1.07 -
P/RPS 0.48 1.07 1.79 1.90 7.28 9.46 0.91 -10.10%
P/EPS -3.54 -5.00 -6.06 -33.64 -54.17 185.16 10.87 -
EY -28.26 -20.00 -16.49 -2.97 -1.85 0.54 9.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.53 0.65 0.89 2.03 0.40 0.41%

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