[SCIB] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -153.3%
YoY- -455.02%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 43,971 67,670 36,306 29,390 27,606 24,780 16,729 17.46%
PBT 965 -3,541 -8,502 -15,761 -2,953 -2,579 800 3.17%
Tax -140 0 0 -7 112 707 -446 -17.55%
NP 825 -3,541 -8,502 -15,768 -2,841 -1,872 354 15.13%
-
NP to SH 825 -3,541 -8,502 -15,768 -2,841 -1,872 354 15.13%
-
Tax Rate 14.51% - - - - - 55.75% -
Total Cost 43,146 71,211 44,808 45,158 30,447 26,652 16,375 17.51%
-
Net Worth 54,445 53,577 57,370 65,502 81,870 83,938 85,149 -7.17%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 54,445 53,577 57,370 65,502 81,870 83,938 85,149 -7.17%
NOSH 73,575 73,394 73,551 73,597 73,757 73,629 72,777 0.18%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 1.88% -5.23% -23.42% -53.65% -10.29% -7.55% 2.12% -
ROE 1.52% -6.61% -14.82% -24.07% -3.47% -2.23% 0.42% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 59.76 92.20 49.36 39.93 37.43 33.65 22.99 17.25%
EPS 1.12 -4.82 -11.56 -21.42 -3.85 -2.54 0.49 14.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.78 0.89 1.11 1.14 1.17 -7.34%
Adjusted Per Share Value based on latest NOSH - 73,597
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 6.67 10.26 5.50 4.46 4.19 3.76 2.54 17.44%
EPS 0.13 -0.54 -1.29 -2.39 -0.43 -0.28 0.05 17.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.0812 0.087 0.0993 0.1241 0.1273 0.1291 -7.16%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.38 0.40 0.34 0.49 0.72 0.87 2.44 -
P/RPS 0.64 0.43 0.69 1.23 1.92 2.59 10.61 -37.36%
P/EPS 33.89 -8.29 -2.94 -2.29 -18.69 -34.22 501.63 -36.16%
EY 2.95 -12.06 -34.00 -43.72 -5.35 -2.92 0.20 56.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.44 0.55 0.65 0.76 2.09 -20.94%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 26/02/09 27/02/08 28/02/07 27/02/06 28/02/05 -
Price 0.425 0.40 0.28 0.44 0.74 0.85 1.58 -
P/RPS 0.71 0.43 0.57 1.10 1.98 2.53 6.87 -31.48%
P/EPS 37.90 -8.29 -2.42 -2.05 -19.21 -33.43 324.83 -30.08%
EY 2.64 -12.06 -41.28 -48.69 -5.21 -2.99 0.31 42.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.36 0.49 0.67 0.75 1.35 -13.37%

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