[SCIB] YoY Quarter Result on 31-Mar-2022 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -40.36%
YoY- -115.34%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
Revenue 44,302 32,370 37,545 175,280 21,863 19,923 17,912 14.93%
PBT 1,614 211 -1,971 14,295 752 696 -386 -
Tax -745 -670 0 -2,100 0 1 0 -
NP 869 -459 -1,971 12,195 752 697 -386 -
-
NP to SH 755 -1,034 -1,871 12,197 752 697 -386 -
-
Tax Rate 46.16% 317.54% - 14.69% 0.00% -0.14% - -
Total Cost 43,433 32,829 39,516 163,085 21,111 19,226 18,298 14.21%
-
Net Worth 140,853 93,126 111,481 171,694 50,670 53,247 54,683 15.65%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 54,683 15.65%
NOSH 640,241 582,037 582,037 490,610 85,882 85,882 80,416 37.57%
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 1.96% -1.42% -5.25% 6.96% 3.44% 3.50% -2.15% -
ROE 0.54% -1.11% -1.68% 7.10% 1.48% 1.31% -0.71% -
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 6.92 5.56 7.41 35.73 25.46 23.20 22.27 -16.44%
EPS 0.12 -0.18 -0.37 2.49 0.88 0.81 -0.48 -
DPS 0.00 0.00 0.00 0.00 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 - 582,037
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
RPS 6.72 4.91 5.69 26.58 3.32 3.02 2.72 14.91%
EPS 0.11 -0.16 -0.28 1.85 0.11 0.11 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2136 0.1412 0.169 0.2603 0.0768 0.0807 0.0829 15.66%
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 4.41 2.16 2.97 4.76 4.28 2.67 2.78 7.35%
P/EPS 258.64 -67.55 -59.58 68.37 124.48 76.39 -129.17 -
EY 0.39 -1.48 -1.68 1.46 0.80 1.31 -0.77 -
DY 0.00 0.00 0.00 0.00 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 3.54 2.97 2.90 1.27 6.95 2.41 2.51 5.42%
P/EPS 207.76 -92.88 -58.23 18.30 202.14 69.00 -116.67 -
EY 0.48 -1.08 -1.72 5.46 0.49 1.45 -0.86 -
DY 0.00 0.00 0.00 0.00 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