[SCIB] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -49.57%
YoY- -9.01%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 30,746 22,120 20,795 23,110 17,111 14,092 13,575 14.58%
PBT -766 1,040 -439 -2,408 -2,209 -3,440 -693 1.68%
Tax 0 -76 0 0 0 0 -176 -
NP -766 964 -439 -2,408 -2,209 -3,440 -869 -2.07%
-
NP to SH -766 964 -439 -2,408 -2,209 -3,440 -869 -2.07%
-
Tax Rate - 7.31% - - - - - -
Total Cost 31,512 21,156 21,234 25,518 19,320 17,532 14,444 13.87%
-
Net Worth 53,767 55,190 52,679 54,492 0 77,914 83,217 -7.01%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 53,767 55,190 52,679 54,492 0 77,914 83,217 -7.01%
NOSH 73,653 73,587 73,166 73,639 73,666 73,504 73,644 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -2.49% 4.36% -2.11% -10.42% -12.91% -24.41% -6.40% -
ROE -1.42% 1.75% -0.83% -4.42% 0.00% -4.42% -1.04% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 41.74 30.06 28.42 31.38 23.23 19.17 18.43 14.58%
EPS -1.04 1.31 -0.60 -3.27 -3.00 -4.68 -1.18 -2.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.75 0.72 0.74 0.00 1.06 1.13 -7.01%
Adjusted Per Share Value based on latest NOSH - 73,888
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.66 3.35 3.15 3.50 2.59 2.14 2.06 14.55%
EPS -0.12 0.15 -0.07 -0.37 -0.33 -0.52 -0.13 -1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0815 0.0837 0.0799 0.0826 0.00 0.1181 0.1262 -7.02%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.34 0.41 0.40 0.33 0.40 0.60 0.69 -
P/RPS 0.81 1.36 1.41 1.05 1.72 3.13 3.74 -22.48%
P/EPS -32.69 31.30 -66.67 -10.09 -13.34 -12.82 -58.47 -9.22%
EY -3.06 3.20 -1.50 -9.91 -7.50 -7.80 -1.71 10.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.55 0.56 0.45 0.00 0.57 0.61 -4.24%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/08/12 08/08/11 02/08/10 28/08/09 29/08/08 29/08/07 29/08/06 -
Price 0.31 0.43 0.43 0.39 0.40 0.58 0.68 -
P/RPS 0.74 1.43 1.51 1.24 1.72 3.03 3.69 -23.47%
P/EPS -29.81 32.82 -71.67 -11.93 -13.34 -12.39 -57.63 -10.39%
EY -3.35 3.05 -1.40 -8.38 -7.50 -8.07 -1.74 11.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.57 0.60 0.53 0.00 0.55 0.60 -5.76%

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