[SCIB] YoY TTM Result on 31-Mar-2022 [#3]

Stock
[SCIB] SARAWAK CONSOLIDATED IND BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -123.6%
YoY- -142.35%
Quarter Report
Latest QR
Upcoming QR
SCIB's Result
SCIB's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 124,894 263,705 639,519 75,518 78,731 62,983 56,434 12.99%
PBT -49,424 -25,055 69,480 -1,543 -4,984 2,823 -3,608 49.56%
Tax 8,706 -542 -9,389 74 -139 0 6 206.41%
NP -40,718 -25,597 60,091 -1,469 -5,123 2,823 -3,602 45.21%
-
NP to SH -41,226 -25,450 60,093 -1,469 -5,123 2,823 -3,602 45.48%
-
Tax Rate - - 13.51% - - 0.00% - -
Total Cost 165,612 289,302 579,428 76,987 83,854 60,160 60,036 16.89%
-
Net Worth 93,126 111,481 171,694 50,670 53,247 54,683 47,828 10.79%
Dividend
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - 7,804 - - - - -
Div Payout % - - 12.99% - - - - -
Equity
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 93,126 111,481 171,694 50,670 53,247 54,683 47,828 10.79%
NOSH 582,037 582,037 490,610 85,882 85,882 80,416 73,582 37.45%
Ratio Analysis
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -32.60% -9.71% 9.40% -1.95% -6.51% 4.48% -6.38% -
ROE -44.27% -22.83% 35.00% -2.90% -9.62% 5.16% -7.53% -
Per Share
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 21.46 52.04 130.37 87.93 91.67 78.32 76.69 -17.79%
EPS -7.08 -5.02 12.25 -1.71 -5.97 3.51 -4.90 5.82%
DPS 0.00 0.00 1.59 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.22 0.35 0.59 0.62 0.68 0.65 -19.39%
Adjusted Per Share Value based on latest NOSH - 582,037
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 18.96 40.03 97.08 11.46 11.95 9.56 8.57 12.99%
EPS -6.26 -3.86 9.12 -0.22 -0.78 0.43 -0.55 45.36%
DPS 0.00 0.00 1.18 0.00 0.00 0.00 0.00 -
NAPS 0.1414 0.1692 0.2606 0.0769 0.0808 0.083 0.0726 10.79%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 31/03/23 31/03/22 31/03/21 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.12 0.22 1.70 1.09 0.62 0.62 0.66 -
P/RPS 0.56 0.42 1.30 1.24 0.68 0.79 0.86 -6.38%
P/EPS -1.69 -4.38 13.88 -63.72 -10.39 17.66 -13.48 -27.34%
EY -59.03 -22.83 7.21 -1.57 -9.62 5.66 -7.42 37.57%
DY 0.00 0.00 0.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.00 4.86 1.85 1.00 0.91 1.02 -4.61%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/05/23 26/05/22 28/06/21 27/11/19 28/11/18 29/11/17 28/11/16 -
Price 0.165 0.215 0.455 1.77 0.56 0.56 0.54 -
P/RPS 0.77 0.41 0.35 2.01 0.61 0.72 0.70 1.47%
P/EPS -2.33 -4.28 3.71 -103.48 -9.39 15.95 -11.03 -21.26%
EY -42.93 -23.36 26.92 -0.97 -10.65 6.27 -9.07 27.01%
DY 0.00 0.00 3.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.98 1.30 3.00 0.90 0.82 0.83 3.37%

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