[SCIB] YoY TTM Result on 31-Dec-2020 [#2]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 131.22%
YoY- 1627.55%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 143,204 130,069 401,440 516,021 73,578 76,720 60,924 14.03%
PBT -14,672 -51,606 -8,789 59,461 -1,599 -6,066 2,616 -
Tax -3,445 9,376 -2,642 -7,289 75 -140 0 -
NP -18,117 -42,230 -11,431 52,172 -1,524 -6,206 2,616 -
-
NP to SH -18,956 -42,063 -11,382 52,172 -1,524 -6,206 2,616 -
-
Tax Rate - - - 12.26% - - 0.00% -
Total Cost 161,321 172,299 412,871 463,849 75,102 82,926 58,308 16.92%
-
Net Worth 140,853 93,126 113,133 42,773 50,670 52,388 52,266 16.45%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - 7,804 - - - -
Div Payout % - - - 14.96% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 140,853 93,126 113,133 42,773 50,670 52,388 52,266 16.45%
NOSH 640,241 582,037 582,037 490,530 85,882 85,882 74,666 39.13%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -12.65% -32.47% -2.85% 10.11% -2.07% -8.09% 4.29% -
ROE -13.46% -45.17% -10.06% 121.97% -3.01% -11.85% 5.01% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 22.37 22.35 81.61 373.99 85.67 89.33 81.59 -18.03%
EPS -2.96 -7.23 -2.31 37.81 -1.77 -7.23 3.50 -
DPS 0.00 0.00 0.00 5.66 0.00 0.00 0.00 -
NAPS 0.22 0.16 0.23 0.31 0.59 0.61 0.70 -16.29%
Adjusted Per Share Value based on latest NOSH - 490,530
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 21.74 19.75 60.94 78.33 11.17 11.65 9.25 14.03%
EPS -2.88 -6.39 -1.73 7.92 -0.23 -0.94 0.40 -
DPS 0.00 0.00 0.00 1.18 0.00 0.00 0.00 -
NAPS 0.2138 0.1414 0.1717 0.0649 0.0769 0.0795 0.0793 16.46%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 -
Price 0.935 0.145 0.205 1.42 0.955 0.67 0.65 -
P/RPS 4.18 0.65 0.25 0.38 1.11 0.75 0.80 28.93%
P/EPS -31.58 -2.01 -8.86 3.76 -53.82 -9.27 18.55 -
EY -3.17 -49.84 -11.29 26.63 -1.86 -10.79 5.39 -
DY 0.00 0.00 0.00 3.98 0.00 0.00 0.00 -
P/NAPS 4.25 0.91 0.89 4.58 1.62 1.10 0.93 26.30%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/02/24 27/02/23 28/02/22 25/02/21 28/08/19 30/08/18 29/08/17 -
Price 0.335 0.145 0.22 1.90 1.12 0.595 0.57 -
P/RPS 1.50 0.65 0.27 0.51 1.31 0.67 0.70 12.42%
P/EPS -11.31 -2.01 -9.51 5.02 -63.12 -8.23 16.27 -
EY -8.84 -49.84 -10.52 19.90 -1.58 -12.14 6.15 -
DY 0.00 0.00 0.00 2.98 0.00 0.00 0.00 -
P/NAPS 1.52 0.91 0.96 6.13 1.90 0.98 0.81 10.15%

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