[SCIB] YoY TTM Result on 30-Sep-2020 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 107.31%
YoY- 1636.01%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 141,116 132,213 548,897 359,046 71,816 75,326 60,043 14.04%
PBT -19,015 -50,141 26,209 26,643 -8,266 936 1,333 -
Tax -2,771 9,376 -5,896 -4,079 75 -140 0 -
NP -21,786 -40,765 20,313 22,564 -8,191 796 1,333 -
-
NP to SH -22,622 -40,576 20,348 22,564 -8,191 796 1,333 -
-
Tax Rate - - 22.50% 15.31% - 14.96% 0.00% -
Total Cost 162,902 172,978 528,584 336,482 80,007 74,530 58,710 16.98%
-
Net Worth 134,450 93,126 161,924 113,459 50,670 59,258 50,902 16.10%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - 2,621 5,182 - - - -
Div Payout % - - 12.88% 22.97% - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 134,450 93,126 161,924 113,459 50,670 59,258 50,902 16.10%
NOSH 640,241 582,037 526,037 122,632 85,882 85,882 73,771 39.40%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -15.44% -30.83% 3.70% 6.28% -11.41% 1.06% 2.22% -
ROE -16.83% -43.57% 12.57% 19.89% -16.17% 1.34% 2.62% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 22.04 22.72 108.47 351.26 83.62 87.71 81.39 -18.19%
EPS -3.53 -6.97 4.02 22.07 -9.54 0.93 1.81 -
DPS 0.00 0.00 0.52 5.07 0.00 0.00 0.00 -
NAPS 0.21 0.16 0.32 1.11 0.59 0.69 0.69 -16.71%
Adjusted Per Share Value based on latest NOSH - 122,632
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 21.42 20.07 83.33 54.51 10.90 11.43 9.11 14.04%
EPS -3.43 -6.16 3.09 3.43 -1.24 0.12 0.20 -
DPS 0.00 0.00 0.40 0.79 0.00 0.00 0.00 -
NAPS 0.2041 0.1414 0.2458 0.1722 0.0769 0.09 0.0773 16.09%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 29/03/19 30/03/18 31/03/17 -
Price 0.455 0.135 0.445 3.71 0.585 0.525 0.60 -
P/RPS 2.06 0.59 0.41 1.06 0.70 0.60 0.74 17.04%
P/EPS -12.88 -1.94 11.07 16.81 -6.13 56.64 33.21 -
EY -7.77 -51.64 9.04 5.95 -16.30 1.77 3.01 -
DY 0.00 0.00 1.16 1.37 0.00 0.00 0.00 -
P/NAPS 2.17 0.84 1.39 3.34 0.99 0.76 0.87 15.08%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/11/23 30/11/22 30/11/21 26/11/20 30/05/19 31/05/18 31/05/17 -
Price 0.735 0.15 0.205 4.87 1.00 0.72 0.68 -
P/RPS 3.33 0.66 0.19 1.39 1.20 0.82 0.84 23.58%
P/EPS -20.80 -2.15 5.10 22.06 -10.48 77.68 37.63 -
EY -4.81 -46.48 19.62 4.53 -9.54 1.29 2.66 -
DY 0.00 0.00 2.53 1.04 0.00 0.00 0.00 -
P/NAPS 3.50 0.94 0.64 4.39 1.69 1.04 0.99 21.42%

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