[SCIB] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 68.2%
YoY- 42.31%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 18,559 14,440 13,356 11,410 10,245 12,437 9,691 11.43%
PBT 881 -316 -178 -90 -156 -333 -909 -
Tax 0 0 -2 0 0 0 0 -
NP 881 -316 -180 -90 -156 -333 -909 -
-
NP to SH 881 -316 -180 -90 -156 -333 -909 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 17,678 14,756 13,536 11,500 10,401 12,770 10,600 8.89%
-
Net Worth 54,328 55,851 54,750 56,250 53,485 54,760 62,310 -2.25%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 54,328 55,851 54,750 56,250 53,485 54,760 62,310 -2.25%
NOSH 73,416 73,488 75,000 75,000 74,285 74,000 73,306 0.02%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.75% -2.19% -1.35% -0.79% -1.52% -2.68% -9.38% -
ROE 1.62% -0.57% -0.33% -0.16% -0.29% -0.61% -1.46% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 25.28 19.65 17.81 15.21 13.79 16.81 13.22 11.40%
EPS 1.20 -0.43 -0.24 -0.12 -0.21 -0.45 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.76 0.73 0.75 0.72 0.74 0.85 -2.28%
Adjusted Per Share Value based on latest NOSH - 75,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.82 2.19 2.03 1.73 1.56 1.89 1.47 11.46%
EPS 0.13 -0.05 -0.03 -0.01 -0.02 -0.05 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0825 0.0848 0.0831 0.0854 0.0812 0.0831 0.0946 -2.25%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.13 0.435 0.31 0.31 0.40 0.30 0.35 -
P/RPS 4.47 2.21 1.74 2.04 2.90 1.78 2.65 9.10%
P/EPS 94.17 -101.16 -129.17 -258.33 -190.48 -66.67 -28.23 -
EY 1.06 -0.99 -0.77 -0.39 -0.53 -1.50 -3.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.57 0.42 0.41 0.56 0.41 0.41 24.53%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 29/11/13 30/11/12 16/11/11 08/11/10 26/11/09 27/11/08 -
Price 0.99 0.485 0.29 0.42 0.43 0.39 0.40 -
P/RPS 3.92 2.47 1.63 2.76 3.12 2.32 3.03 4.38%
P/EPS 82.50 -112.79 -120.83 -350.00 -204.76 -86.67 -32.26 -
EY 1.21 -0.89 -0.83 -0.29 -0.49 -1.15 -3.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.64 0.40 0.56 0.60 0.53 0.47 19.06%

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