[SCIB] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -29.49%
YoY- 42.03%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 11,410 10,245 12,437 9,691 8,456 7,412 5,333 13.50%
PBT -90 -156 -333 -909 -1,568 -699 -52 9.56%
Tax 0 0 0 0 0 -56 -3 -
NP -90 -156 -333 -909 -1,568 -755 -55 8.55%
-
NP to SH -90 -156 -333 -909 -1,568 -755 -55 8.55%
-
Tax Rate - - - - - - - -
Total Cost 11,500 10,401 12,770 10,600 10,024 8,167 5,388 13.46%
-
Net Worth 56,250 53,485 54,760 62,310 76,559 82,097 80,437 -5.78%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 56,250 53,485 54,760 62,310 76,559 82,097 80,437 -5.78%
NOSH 75,000 74,285 74,000 73,306 73,615 73,300 68,750 1.46%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -0.79% -1.52% -2.68% -9.38% -18.54% -10.19% -1.03% -
ROE -0.16% -0.29% -0.61% -1.46% -2.05% -0.92% -0.07% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 15.21 13.79 16.81 13.22 11.49 10.11 7.76 11.86%
EPS -0.12 -0.21 -0.45 -1.24 -2.13 -1.03 -0.08 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 0.74 0.85 1.04 1.12 1.17 -7.14%
Adjusted Per Share Value based on latest NOSH - 73,306
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1.73 1.55 1.89 1.47 1.28 1.12 0.81 13.47%
EPS -0.01 -0.02 -0.05 -0.14 -0.24 -0.11 -0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0853 0.0811 0.083 0.0945 0.1161 0.1245 0.122 -5.78%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.31 0.40 0.30 0.35 0.50 0.65 1.02 -
P/RPS 2.04 2.90 1.78 2.65 4.35 6.43 13.15 -26.68%
P/EPS -258.33 -190.48 -66.67 -28.23 -23.47 -63.11 -1,275.00 -23.35%
EY -0.39 -0.53 -1.50 -3.54 -4.26 -1.58 -0.08 30.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.56 0.41 0.41 0.48 0.58 0.87 -11.77%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 16/11/11 08/11/10 26/11/09 27/11/08 28/11/07 30/11/06 25/11/05 -
Price 0.42 0.43 0.39 0.40 0.47 0.72 0.86 -
P/RPS 2.76 3.12 2.32 3.03 4.09 7.12 11.09 -20.68%
P/EPS -350.00 -204.76 -86.67 -32.26 -22.07 -69.90 -1,075.00 -17.05%
EY -0.29 -0.49 -1.15 -3.10 -4.53 -1.43 -0.09 21.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.53 0.47 0.45 0.64 0.74 -4.53%

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