[SCIB] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -222.88%
YoY- -319.46%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 57,027 65,872 64,669 57,365 64,724 44,923 43,971 4.42%
PBT 1,593 234 -2,934 -3,430 1,287 142 965 8.70%
Tax 0 6 -6 610 -2 -29 -140 -
NP 1,593 240 -2,940 -2,820 1,285 113 825 11.57%
-
NP to SH 1,593 240 -2,940 -2,820 1,285 113 825 11.57%
-
Tax Rate 0.00% -2.56% - - 0.16% 20.42% 14.51% -
Total Cost 55,434 65,632 67,609 60,185 63,439 44,810 43,146 4.26%
-
Net Worth 52,239 50,049 50,026 52,971 55,930 54,673 54,445 -0.68%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 52,239 50,049 50,026 52,971 55,930 54,673 54,445 -0.68%
NOSH 73,576 73,602 73,568 73,571 73,593 73,883 73,575 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.79% 0.36% -4.55% -4.92% 1.99% 0.25% 1.88% -
ROE 3.05% 0.48% -5.88% -5.32% 2.30% 0.21% 1.52% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 77.51 89.50 87.90 77.97 87.95 60.80 59.76 4.42%
EPS 2.17 0.33 -4.00 -3.83 1.75 0.15 1.12 11.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.68 0.68 0.72 0.76 0.74 0.74 -0.68%
Adjusted Per Share Value based on latest NOSH - 73,571
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.65 9.99 9.81 8.70 9.81 6.81 6.67 4.42%
EPS 0.24 0.04 -0.45 -0.43 0.19 0.02 0.13 10.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0792 0.0759 0.0759 0.0803 0.0848 0.0829 0.0826 -0.69%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.59 0.81 0.83 0.465 0.30 0.34 0.38 -
P/RPS 0.76 0.91 0.94 0.60 0.34 0.56 0.64 2.90%
P/EPS 27.25 248.41 -20.77 -12.13 17.18 222.30 33.89 -3.56%
EY 3.67 0.40 -4.81 -8.24 5.82 0.45 2.95 3.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.19 1.22 0.65 0.39 0.46 0.51 8.44%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 27/02/15 28/02/14 27/02/13 27/02/12 25/02/11 -
Price 0.56 0.86 0.86 0.475 0.28 0.37 0.425 -
P/RPS 0.72 0.96 0.98 0.61 0.32 0.61 0.71 0.23%
P/EPS 25.87 263.74 -21.52 -12.39 16.04 241.92 37.90 -6.16%
EY 3.87 0.38 -4.65 -8.07 6.24 0.41 2.64 6.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.26 1.26 0.66 0.37 0.50 0.57 5.58%

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