[SCIB] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 81.39%
YoY- 75.44%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 130,069 401,440 516,021 73,578 76,720 60,924 55,762 13.90%
PBT -51,606 -8,789 59,461 -1,599 -6,066 2,616 -3,555 50.85%
Tax 9,376 -2,642 -7,289 75 -140 0 6 209.63%
NP -42,230 -11,431 52,172 -1,524 -6,206 2,616 -3,549 46.31%
-
NP to SH -42,063 -11,382 52,172 -1,524 -6,206 2,616 -3,549 46.22%
-
Tax Rate - - 12.26% - - 0.00% - -
Total Cost 172,299 412,871 463,849 75,102 82,926 58,308 59,311 17.80%
-
Net Worth 93,126 113,133 42,773 50,670 52,388 52,266 48,537 10.53%
Dividend
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - 7,804 - - - - -
Div Payout % - - 14.96% - - - - -
Equity
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 93,126 113,133 42,773 50,670 52,388 52,266 48,537 10.53%
NOSH 582,037 582,037 490,530 85,882 85,882 74,666 73,541 37.42%
Ratio Analysis
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -32.47% -2.85% 10.11% -2.07% -8.09% 4.29% -6.36% -
ROE -45.17% -10.06% 121.97% -3.01% -11.85% 5.01% -7.31% -
Per Share
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 22.35 81.61 373.99 85.67 89.33 81.59 75.82 -17.11%
EPS -7.23 -2.31 37.81 -1.77 -7.23 3.50 -4.83 6.39%
DPS 0.00 0.00 5.66 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.23 0.31 0.59 0.61 0.70 0.66 -19.56%
Adjusted Per Share Value based on latest NOSH - 85,882
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 19.72 60.87 78.24 11.16 11.63 9.24 8.46 13.88%
EPS -6.38 -1.73 7.91 -0.23 -0.94 0.40 -0.54 46.15%
DPS 0.00 0.00 1.18 0.00 0.00 0.00 0.00 -
NAPS 0.1412 0.1715 0.0649 0.0768 0.0794 0.0793 0.0736 10.53%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.145 0.205 1.42 0.955 0.67 0.65 0.72 -
P/RPS 0.65 0.25 0.38 1.11 0.75 0.80 0.95 -5.66%
P/EPS -2.01 -8.86 3.76 -53.82 -9.27 18.55 -14.92 -26.51%
EY -49.84 -11.29 26.63 -1.86 -10.79 5.39 -6.70 36.12%
DY 0.00 0.00 3.98 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.89 4.58 1.62 1.10 0.93 1.09 -2.73%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 27/02/23 28/02/22 25/02/21 28/08/19 30/08/18 29/08/17 30/08/16 -
Price 0.145 0.22 1.90 1.12 0.595 0.57 0.72 -
P/RPS 0.65 0.27 0.51 1.31 0.67 0.70 0.95 -5.66%
P/EPS -2.01 -9.51 5.02 -63.12 -8.23 16.27 -14.92 -26.51%
EY -49.84 -10.52 19.90 -1.58 -12.14 6.15 -6.70 36.12%
DY 0.00 0.00 2.98 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.96 6.13 1.90 0.98 0.81 1.09 -2.73%

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