[SCIB] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
06-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 59.57%
YoY- -67.11%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Revenue 28,123 27,101 18,627 18,665 22,978 15,130 13,272 12.24%
PBT -5,700 -3,142 186 892 1,590 630 1,191 -
Tax 288 620 -400 -667 -906 -153 -356 -
NP -5,412 -2,522 -214 225 684 477 835 -
-
NP to SH -5,412 -2,522 -214 225 684 477 835 -
-
Tax Rate - - 215.05% 74.78% 56.98% 24.29% 29.89% -
Total Cost 33,535 29,623 18,841 18,440 22,294 14,653 12,437 16.48%
-
Net Worth 77,884 83,942 87,749 83,199 49,133 47,272 45,611 8.58%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Net Worth 77,884 83,942 87,749 83,199 49,133 47,272 45,611 8.58%
NOSH 73,476 74,285 74,999 71,111 18,333 18,181 18,028 24.13%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
NP Margin -19.24% -9.31% -1.15% 1.21% 2.98% 3.15% 6.29% -
ROE -6.95% -3.00% -0.24% 0.27% 1.39% 1.01% 1.83% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
RPS 38.27 36.48 24.84 26.25 125.33 83.22 73.62 -9.57%
EPS -7.37 -3.40 -0.29 0.32 3.73 2.62 4.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.13 1.17 1.17 2.68 2.60 2.53 -12.52%
Adjusted Per Share Value based on latest NOSH - 71,111
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
RPS 4.27 4.11 2.83 2.83 3.49 2.30 2.01 12.29%
EPS -0.82 -0.38 -0.03 0.03 0.10 0.07 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1182 0.1274 0.1332 0.1263 0.0746 0.0718 0.0692 8.58%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 26/12/00 -
Price 0.60 0.69 0.94 2.35 1.30 1.38 1.29 -
P/RPS 1.57 1.89 3.78 8.95 1.04 1.66 1.75 -1.65%
P/EPS -8.15 -20.32 -329.44 742.72 34.84 52.60 27.85 -
EY -12.28 -4.92 -0.30 0.13 2.87 1.90 3.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.80 2.01 0.49 0.53 0.51 1.72%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Date 29/08/07 29/08/06 25/08/05 06/08/04 05/08/03 27/02/02 22/02/01 -
Price 0.58 0.68 1.02 2.51 1.74 1.31 1.29 -
P/RPS 1.52 1.86 4.11 9.56 1.39 1.57 1.75 -2.14%
P/EPS -7.87 -20.03 -357.48 793.28 46.64 49.93 27.85 -
EY -12.70 -4.99 -0.28 0.13 2.14 2.00 3.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.87 2.15 0.65 0.50 0.51 1.16%

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