[SCIB] YoY TTM Result on 31-Mar-2021 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
28-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 15.18%
YoY- 953.15%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
Revenue 155,136 124,894 263,705 639,519 75,518 78,731 62,983 14.86%
PBT -13,269 -49,424 -25,055 69,480 -1,543 -4,984 2,823 -
Tax -3,520 8,706 -542 -9,389 74 -139 0 -
NP -16,789 -40,718 -25,597 60,091 -1,469 -5,123 2,823 -
-
NP to SH -17,167 -41,226 -25,450 60,093 -1,469 -5,123 2,823 -
-
Tax Rate - - - 13.51% - - 0.00% -
Total Cost 171,925 165,612 289,302 579,428 76,987 83,854 60,160 17.52%
-
Net Worth 140,853 93,126 111,481 171,694 50,670 53,247 54,683 15.65%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
Div - - - 7,804 - - - -
Div Payout % - - - 12.99% - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 140,853 93,126 111,481 171,694 50,670 53,247 54,683 15.65%
NOSH 640,241 582,037 582,037 490,610 85,882 85,882 80,416 37.57%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -10.82% -32.60% -9.71% 9.40% -1.95% -6.51% 4.48% -
ROE -12.19% -44.27% -22.83% 35.00% -2.90% -9.62% 5.16% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
RPS 24.23 21.46 52.04 130.37 87.93 91.67 78.32 -16.50%
EPS -2.68 -7.08 -5.02 12.25 -1.71 -5.97 3.51 -
DPS 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
NAPS 0.22 0.16 0.22 0.35 0.59 0.62 0.68 -15.92%
Adjusted Per Share Value based on latest NOSH - 490,610
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
RPS 23.55 18.96 40.03 97.08 11.46 11.95 9.56 14.86%
EPS -2.61 -6.26 -3.86 9.12 -0.22 -0.78 0.43 -
DPS 0.00 0.00 0.00 1.18 0.00 0.00 0.00 -
NAPS 0.2138 0.1414 0.1692 0.2606 0.0769 0.0808 0.083 15.65%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 30/09/19 28/09/18 29/09/17 -
Price 0.305 0.12 0.22 1.70 1.09 0.62 0.62 -
P/RPS 1.26 0.56 0.42 1.30 1.24 0.68 0.79 7.44%
P/EPS -11.37 -1.69 -4.38 13.88 -63.72 -10.39 17.66 -
EY -8.79 -59.03 -22.83 7.21 -1.57 -9.62 5.66 -
DY 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
P/NAPS 1.39 0.75 1.00 4.86 1.85 1.00 0.91 6.72%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
Date 29/05/24 25/05/23 26/05/22 28/06/21 27/11/19 28/11/18 29/11/17 -
Price 0.245 0.165 0.215 0.455 1.77 0.56 0.56 -
P/RPS 1.01 0.77 0.41 0.35 2.01 0.61 0.72 5.34%
P/EPS -9.14 -2.33 -4.28 3.71 -103.48 -9.39 15.95 -
EY -10.94 -42.93 -23.36 26.92 -0.97 -10.65 6.27 -
DY 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
P/NAPS 1.11 1.03 0.98 1.30 3.00 0.90 0.82 4.76%

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