[SCIB] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 352.57%
YoY- 42.12%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
Revenue 7,091 2,634 4,325 5,296 2,918 3,579 4,226 -0.55%
PBT -352 -460 291 483 36 309 801 -
Tax -49 106 -70 -41 -13 -93 -224 1.63%
NP -401 -354 221 442 23 216 577 -
-
NP to SH -401 -354 221 442 23 216 577 -
-
Tax Rate - - 24.05% 8.49% 36.11% 30.10% 27.97% -
Total Cost 7,492 2,988 4,104 4,854 2,895 3,363 3,649 -0.76%
-
Net Worth 83,116 86,287 80,803 48,152 45,999 45,179 34,943 -0.92%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 83,116 86,287 80,803 48,152 45,999 45,179 34,943 -0.92%
NOSH 72,909 73,750 69,062 17,967 17,692 17,999 18,012 -1.48%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -5.66% -13.44% 5.11% 8.35% 0.79% 6.04% 13.65% -
ROE -0.48% -0.41% 0.27% 0.92% 0.05% 0.48% 1.65% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
RPS 9.73 3.57 6.26 29.48 16.49 19.88 23.46 0.94%
EPS -0.55 -0.48 0.32 2.46 0.13 1.20 3.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.17 1.17 2.68 2.60 2.51 1.94 0.56%
Adjusted Per Share Value based on latest NOSH - 17,967
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
RPS 1.08 0.40 0.66 0.80 0.44 0.54 0.64 -0.55%
EPS -0.06 -0.05 0.03 0.07 0.00 0.03 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1262 0.131 0.1227 0.0731 0.0698 0.0686 0.053 -0.92%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 28/09/01 29/09/00 - -
Price 0.90 1.25 2.70 1.08 1.20 1.51 0.00 -
P/RPS 9.25 35.00 43.11 3.66 7.28 7.59 0.00 -100.00%
P/EPS -163.64 -260.42 843.75 43.90 923.08 125.83 0.00 -100.00%
EY -0.61 -0.38 0.12 2.28 0.11 0.79 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.07 2.31 0.40 0.46 0.60 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 CAGR
Date 21/06/06 31/05/05 19/05/04 29/04/03 26/11/01 27/11/00 12/11/99 -
Price 0.74 1.04 2.37 1.07 1.32 1.60 0.00 -
P/RPS 7.61 29.12 37.84 3.63 8.00 8.05 0.00 -100.00%
P/EPS -134.55 -216.67 740.63 43.50 1,015.38 133.33 0.00 -100.00%
EY -0.74 -0.46 0.14 2.30 0.10 0.75 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.89 2.03 0.40 0.51 0.64 0.00 -100.00%

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