[SCIB] YoY Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 139.6%
YoY- 1627.55%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 77,492 66,332 64,631 516,021 35,300 37,523 29,587 15.94%
PBT 3,651 -3,754 -4,061 59,461 1,479 -6,565 -617 -
Tax -1,792 0 0 -7,289 0 0 0 -
NP 1,859 -3,754 -4,061 52,172 1,479 -6,565 -617 -
-
NP to SH 1,772 -3,691 -4,033 52,172 1,479 -6,565 -617 -
-
Tax Rate 49.08% - - 12.26% 0.00% - - -
Total Cost 75,633 70,086 68,692 463,849 33,821 44,088 30,204 15.15%
-
Net Worth 140,853 93,126 113,133 42,773 50,670 52,388 51,416 16.75%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - 9,934 - - - -
Div Payout % - - - 19.04% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 140,853 93,126 113,133 42,773 50,670 52,388 51,416 16.75%
NOSH 640,241 582,037 582,037 490,530 85,882 85,882 73,452 39.48%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 2.40% -5.66% -6.28% 10.11% 4.19% -17.50% -2.09% -
ROE 1.26% -3.96% -3.56% 121.97% 2.92% -12.53% -1.20% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 12.10 11.40 13.14 373.99 41.10 43.69 40.28 -16.87%
EPS 0.28 -0.63 -0.82 37.81 1.72 -7.64 -0.84 -
DPS 0.00 0.00 0.00 7.20 0.00 0.00 0.00 -
NAPS 0.22 0.16 0.23 0.31 0.59 0.61 0.70 -16.29%
Adjusted Per Share Value based on latest NOSH - 490,530
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 11.75 10.06 9.80 78.24 5.35 5.69 4.49 15.93%
EPS 0.27 -0.56 -0.61 7.91 0.22 -1.00 -0.09 -
DPS 0.00 0.00 0.00 1.51 0.00 0.00 0.00 -
NAPS 0.2136 0.1412 0.1715 0.0649 0.0768 0.0794 0.078 16.74%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 -
Price 0.935 0.145 0.205 1.42 0.955 0.67 0.65 -
P/RPS 7.72 1.27 1.56 0.38 2.32 1.53 1.61 27.24%
P/EPS 337.82 -22.87 -25.00 3.76 55.45 -8.76 -77.38 -
EY 0.30 -4.37 -4.00 26.63 1.80 -11.41 -1.29 -
DY 0.00 0.00 0.00 5.07 0.00 0.00 0.00 -
P/NAPS 4.25 0.91 0.89 4.58 1.62 1.10 0.93 26.30%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/02/24 27/02/23 28/02/22 25/02/21 28/08/19 30/08/18 29/08/17 -
Price 0.335 0.145 0.22 1.90 1.12 0.595 0.57 -
P/RPS 2.77 1.27 1.67 0.51 2.72 1.36 1.42 10.81%
P/EPS 121.04 -22.87 -26.83 5.02 65.04 -7.78 -67.86 -
EY 0.83 -4.37 -3.73 19.90 1.54 -12.85 -1.47 -
DY 0.00 0.00 0.00 3.79 0.00 0.00 0.00 -
P/NAPS 1.52 0.91 0.96 6.13 1.90 0.98 0.81 10.15%

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