[SCIB] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 77.83%
YoY- 250.34%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 55,762 71,576 55,725 64,511 53,549 45,296 65,355 -2.60%
PBT -3,555 -1,237 -3,358 2,433 -1,664 2,444 -1,572 14.55%
Tax 6 -6 610 -2 47 -216 0 -
NP -3,549 -1,243 -2,748 2,431 -1,617 2,228 -1,572 14.52%
-
NP to SH -3,549 -1,243 -2,748 2,431 -1,617 2,228 -1,572 14.52%
-
Tax Rate - - - 0.08% - 8.84% - -
Total Cost 59,311 72,819 58,473 62,080 55,166 43,068 66,927 -1.99%
-
Net Worth 48,537 52,107 53,930 56,344 53,893 55,855 53,236 -1.52%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 48,537 52,107 53,930 56,344 53,893 55,855 53,236 -1.52%
NOSH 73,541 73,391 73,877 74,137 73,826 74,473 73,939 -0.08%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -6.36% -1.74% -4.93% 3.77% -3.02% 4.92% -2.41% -
ROE -7.31% -2.39% -5.10% 4.31% -3.00% 3.99% -2.95% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 75.82 97.53 75.43 87.01 72.53 60.82 88.39 -2.52%
EPS -4.83 -1.69 -3.72 3.28 -2.19 2.99 -2.13 14.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.71 0.73 0.76 0.73 0.75 0.72 -1.43%
Adjusted Per Share Value based on latest NOSH - 74,137
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.46 10.87 8.46 9.79 8.13 6.88 9.92 -2.61%
EPS -0.54 -0.19 -0.42 0.37 -0.25 0.34 -0.24 14.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0737 0.0791 0.0819 0.0855 0.0818 0.0848 0.0808 -1.51%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.72 0.89 0.675 0.39 0.34 0.41 0.40 -
P/RPS 0.95 0.91 0.89 0.45 0.47 0.67 0.45 13.24%
P/EPS -14.92 -52.55 -18.15 11.89 -15.52 13.70 -18.81 -3.78%
EY -6.70 -1.90 -5.51 8.41 -6.44 7.30 -5.32 3.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.25 0.92 0.51 0.47 0.55 0.56 11.72%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 26/08/15 25/08/14 06/08/13 09/08/12 08/08/11 02/08/10 -
Price 0.72 0.78 0.64 0.44 0.31 0.43 0.43 -
P/RPS 0.95 0.80 0.85 0.51 0.43 0.71 0.49 11.65%
P/EPS -14.92 -46.05 -17.21 13.42 -14.15 14.37 -20.23 -4.94%
EY -6.70 -2.17 -5.81 7.45 -7.07 6.96 -4.94 5.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.10 0.88 0.58 0.42 0.57 0.60 10.45%

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