[SCIB] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 46.85%
YoY- 78.13%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 65,856 47,135 45,145 66,245 41,067 30,585 26,358 16.47%
PBT 1,369 -1,022 2,163 -1,882 -8,605 -15,540 -4,329 -
Tax -2 -29 -140 0 0 -7 161 -
NP 1,367 -1,051 2,023 -1,882 -8,605 -15,547 -4,168 -
-
NP to SH 1,367 -1,051 2,023 -1,882 -8,605 -15,547 -4,168 -
-
Tax Rate 0.15% - 6.47% - - - - -
Total Cost 64,489 48,186 43,122 68,127 49,672 46,132 30,526 13.26%
-
Net Worth 56,999 55,836 56,078 51,100 55,136 63,955 79,414 -5.37%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 56,999 55,836 56,078 51,100 55,136 63,955 79,414 -5.37%
NOSH 75,000 75,454 73,786 69,999 73,515 73,512 73,531 0.32%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.08% -2.23% 4.48% -2.84% -20.95% -50.83% -15.81% -
ROE 2.40% -1.88% 3.61% -3.68% -15.61% -24.31% -5.25% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 87.81 62.47 61.18 94.64 55.86 41.61 35.85 16.08%
EPS 1.82 -1.39 2.74 -2.69 -11.70 -21.15 -5.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 0.76 0.73 0.75 0.87 1.08 -5.68%
Adjusted Per Share Value based on latest NOSH - 69,999
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 10.00 7.16 6.85 10.06 6.23 4.64 4.00 16.48%
EPS 0.21 -0.16 0.31 -0.29 -1.31 -2.36 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0865 0.0848 0.0851 0.0776 0.0837 0.0971 0.1206 -5.38%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.29 0.34 0.41 0.43 0.28 0.39 0.69 -
P/RPS 0.33 0.54 0.67 0.45 0.50 0.94 1.92 -25.41%
P/EPS 15.91 -24.41 14.95 -15.99 -2.39 -1.84 -12.17 -
EY 6.29 -4.10 6.69 -6.25 -41.80 -54.23 -8.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.54 0.59 0.37 0.45 0.64 -8.31%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 30/05/12 25/05/11 27/05/10 29/05/09 29/05/08 28/05/07 -
Price 0.405 0.31 0.39 0.40 0.31 0.41 0.57 -
P/RPS 0.46 0.50 0.64 0.42 0.55 0.99 1.59 -18.65%
P/EPS 22.22 -22.26 14.22 -14.88 -2.65 -1.94 -10.06 -
EY 4.50 -4.49 7.03 -6.72 -37.76 -51.58 -9.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.51 0.55 0.41 0.47 0.53 0.00%

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