[SCIB] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 143.37%
YoY- 378.8%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 17,912 15,853 15,181 18,559 14,440 13,356 11,410 7.79%
PBT -386 -593 -540 881 -316 -178 -90 27.43%
Tax 0 0 0 0 0 -2 0 -
NP -386 -593 -540 881 -316 -180 -90 27.43%
-
NP to SH -386 -593 -540 881 -316 -180 -90 27.43%
-
Tax Rate - - - 0.00% - - - -
Total Cost 18,298 16,446 15,721 17,678 14,756 13,536 11,500 8.04%
-
Net Worth 54,683 47,828 51,780 54,328 55,851 54,750 56,250 -0.46%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 54,683 47,828 51,780 54,328 55,851 54,750 56,250 -0.46%
NOSH 80,416 73,582 73,972 73,416 73,488 75,000 75,000 1.16%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -2.15% -3.74% -3.56% 4.75% -2.19% -1.35% -0.79% -
ROE -0.71% -1.24% -1.04% 1.62% -0.57% -0.33% -0.16% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 22.27 21.54 20.52 25.28 19.65 17.81 15.21 6.55%
EPS -0.48 -0.81 -0.73 1.20 -0.43 -0.24 -0.12 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.65 0.70 0.74 0.76 0.73 0.75 -1.61%
Adjusted Per Share Value based on latest NOSH - 73,416
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2.72 2.40 2.30 2.81 2.19 2.03 1.73 7.82%
EPS -0.06 -0.09 -0.08 0.13 -0.05 -0.03 -0.01 34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0829 0.0725 0.0785 0.0824 0.0847 0.083 0.0853 -0.47%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.62 0.66 0.76 1.13 0.435 0.31 0.31 -
P/RPS 2.78 3.06 3.70 4.47 2.21 1.74 2.04 5.28%
P/EPS -129.17 -81.90 -104.11 94.17 -101.16 -129.17 -258.33 -10.90%
EY -0.77 -1.22 -0.96 1.06 -0.99 -0.77 -0.39 11.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.02 1.09 1.53 0.57 0.42 0.41 14.19%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 28/11/16 30/11/15 25/11/14 29/11/13 30/11/12 16/11/11 -
Price 0.56 0.54 0.78 0.99 0.485 0.29 0.42 -
P/RPS 2.51 2.51 3.80 3.92 2.47 1.63 2.76 -1.56%
P/EPS -116.67 -67.01 -106.85 82.50 -112.79 -120.83 -350.00 -16.71%
EY -0.86 -1.49 -0.94 1.21 -0.89 -0.83 -0.29 19.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.83 1.11 1.34 0.64 0.40 0.56 6.55%

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