[SCIB] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -39.97%
YoY- -61.73%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
Revenue 27,606 24,780 16,729 19,967 16,733 22,126 15,707 10.78%
PBT -2,953 -2,579 800 1,022 1,187 2,016 1,157 -
Tax 112 707 -446 -660 -336 -1,070 -311 -
NP -2,841 -1,872 354 362 851 946 846 -
-
NP to SH -2,841 -1,872 354 362 851 946 846 -
-
Tax Rate - - 55.75% 64.58% 28.31% 53.08% 26.88% -
Total Cost 30,447 26,652 16,375 19,605 15,882 21,180 14,861 13.91%
-
Net Worth 81,870 83,938 85,149 49,163 47,656 47,989 45,945 11.06%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
Net Worth 81,870 83,938 85,149 49,163 47,656 47,989 45,945 11.06%
NOSH 73,757 73,629 72,777 42,020 17,983 18,041 18,018 29.16%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
NP Margin -10.29% -7.55% 2.12% 1.81% 5.09% 4.28% 5.39% -
ROE -3.47% -2.23% 0.42% 0.74% 1.79% 1.97% 1.84% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
RPS 37.43 33.65 22.99 47.52 93.05 122.64 87.17 -14.23%
EPS -3.85 -2.54 0.49 0.86 4.73 5.24 4.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.14 1.17 1.17 2.65 2.66 2.55 -14.01%
Adjusted Per Share Value based on latest NOSH - 42,020
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
RPS 4.19 3.76 2.54 3.03 2.54 3.35 2.38 10.81%
EPS -0.43 -0.28 0.05 0.05 0.13 0.14 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1241 0.1273 0.1291 0.0745 0.0723 0.0728 0.0697 11.04%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 28/06/02 31/12/02 29/06/01 -
Price 0.72 0.87 2.44 1.96 1.33 1.14 1.02 -
P/RPS 1.92 2.59 10.61 4.12 1.43 0.93 1.17 9.41%
P/EPS -18.69 -34.22 501.63 227.51 28.11 21.74 21.72 -
EY -5.35 -2.92 0.20 0.44 3.56 4.60 4.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 2.09 1.68 0.50 0.43 0.40 9.21%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 31/12/02 30/06/01 CAGR
Date 28/02/07 27/02/06 28/02/05 27/02/04 26/08/02 27/02/03 23/08/01 -
Price 0.74 0.85 1.58 3.18 1.48 1.04 1.28 -
P/RPS 1.98 2.53 6.87 6.69 1.59 0.85 1.47 5.55%
P/EPS -19.21 -33.43 324.83 369.13 31.28 19.83 27.26 -
EY -5.21 -2.99 0.31 0.27 3.20 5.04 3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 1.35 2.72 0.56 0.39 0.50 5.45%

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