[SCIB] YoY Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 23.38%
YoY- 1405.36%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
Revenue 121,794 98,702 102,176 691,301 57,163 57,446 47,499 15.57%
PBT 5,265 -3,543 -6,032 73,756 2,231 -5,869 -1,003 -
Tax -2,537 -670 0 -9,389 0 1 0 -
NP 2,728 -4,213 -6,032 64,367 2,231 -5,868 -1,003 -
-
NP to SH 2,527 -4,725 -5,904 64,369 2,231 -5,868 -1,003 -
-
Tax Rate 48.19% - - 12.73% 0.00% - - -
Total Cost 119,066 102,915 108,208 626,934 54,932 63,314 48,502 14.80%
-
Net Worth 140,853 93,126 111,481 171,694 50,670 53,247 55,003 15.55%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
Div - - - 35,320 - - - -
Div Payout % - - - 54.87% - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 140,853 93,126 111,481 171,694 50,670 53,247 55,003 15.55%
NOSH 640,241 582,037 582,037 490,610 85,882 85,882 80,887 37.44%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.24% -4.27% -5.90% 9.31% 3.90% -10.21% -2.11% -
ROE 1.79% -5.07% -5.30% 37.49% 4.40% -11.02% -1.82% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
RPS 19.02 16.96 20.16 140.92 66.56 66.89 58.72 -15.91%
EPS 0.39 -0.81 -1.17 13.12 2.60 -6.83 -1.24 -
DPS 0.00 0.00 0.00 7.20 0.00 0.00 0.00 -
NAPS 0.22 0.16 0.22 0.35 0.59 0.62 0.68 -15.92%
Adjusted Per Share Value based on latest NOSH - 490,610
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
RPS 18.49 14.98 15.51 104.94 8.68 8.72 7.21 15.58%
EPS 0.38 -0.72 -0.90 9.77 0.34 -0.89 -0.15 -
DPS 0.00 0.00 0.00 5.36 0.00 0.00 0.00 -
NAPS 0.2138 0.1414 0.1692 0.2606 0.0769 0.0808 0.0835 15.55%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 30/09/19 28/09/18 29/09/17 -
Price 0.305 0.12 0.22 1.70 1.09 0.62 0.62 -
P/RPS 1.60 0.71 1.09 1.21 1.64 0.93 1.06 6.53%
P/EPS 77.27 -14.78 -18.88 12.96 41.96 -9.07 -50.00 -
EY 1.29 -6.77 -5.30 7.72 2.38 -11.02 -2.00 -
DY 0.00 0.00 0.00 4.24 0.00 0.00 0.00 -
P/NAPS 1.39 0.75 1.00 4.86 1.85 1.00 0.91 6.72%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
Date 29/05/24 25/05/23 26/05/22 28/06/21 27/11/19 28/11/18 29/11/17 -
Price 0.245 0.165 0.215 0.455 1.77 0.56 0.56 -
P/RPS 1.29 0.97 1.07 0.32 2.66 0.84 0.95 4.81%
P/EPS 62.07 -20.33 -18.45 3.47 68.14 -8.20 -45.16 -
EY 1.61 -4.92 -5.42 28.84 1.47 -12.20 -2.21 -
DY 0.00 0.00 0.00 15.82 0.00 0.00 0.00 -
P/NAPS 1.11 1.03 0.98 1.30 3.00 0.90 0.82 4.76%

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