[SCIB] YoY Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 39,403 30,331 26,486 183,731 17,436 21,421 14,879 16.15% YoY % 29.91% 14.52% -85.58% 953.75% -18.60% 43.97% - Horiz. % 264.82% 203.85% 178.01% 1,234.83% 117.19% 143.97% 100.00%
PBT 2,120 -942 -2,714 14,318 1,590 213 -841 - YoY % 325.05% 65.29% -118.96% 800.50% 646.48% 125.33% - Horiz. % -252.08% 112.01% 322.71% -1,702.50% -189.06% -25.33% 100.00%
Tax -1,118 0 0 -1,886 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 59.28% -0.00% -0.00% 100.00% - - -
NP 1,002 -942 -2,714 12,432 1,590 213 -841 - YoY % 206.37% 65.29% -121.83% 681.89% 646.48% 125.33% - Horiz. % -119.14% 112.01% 322.71% -1,478.24% -189.06% -25.33% 100.00%
NP to SH 926 -871 -2,700 12,432 1,590 213 -841 - YoY % 206.31% 67.74% -121.72% 681.89% 646.48% 125.33% - Horiz. % -110.11% 103.57% 321.05% -1,478.24% -189.06% -25.33% 100.00%
Tax Rate 52.74 % - % - % 13.17 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 400.46% 0.00% 0.00% 100.00% - - -
Total Cost 38,401 31,273 29,200 171,299 15,846 21,208 15,720 14.72% YoY % 22.79% 7.10% -82.95% 981.02% -25.28% 34.91% - Horiz. % 244.28% 198.94% 185.75% 1,089.69% 100.80% 134.91% 100.00%
Net Worth 134,450 93,126 161,924 113,459 50,670 59,258 50,902 16.11% YoY % 44.38% -42.49% 42.72% 123.92% -14.49% 16.42% - Horiz. % 264.13% 182.95% 318.11% 222.90% 99.54% 116.42% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - 3,066 - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 24.67 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 134,450 93,126 161,924 113,459 50,670 59,258 50,902 16.11% YoY % 44.38% -42.49% 42.72% 123.92% -14.49% 16.42% - Horiz. % 264.13% 182.95% 318.11% 222.90% 99.54% 116.42% 100.00%
NOSH 640,241 582,037 506,015 102,215 85,882 85,882 73,771 39.41% YoY % 10.00% 15.02% 395.05% 19.02% 0.00% 16.42% - Horiz. % 867.87% 788.97% 685.92% 138.56% 116.42% 116.42% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.54 % -3.11 % -10.25 % 6.77 % 9.12 % 0.99 % -5.65 % - YoY % 181.67% 69.66% -251.40% -25.77% 821.21% 117.52% - Horiz. % -44.96% 55.04% 181.42% -119.82% -161.42% -17.52% 100.00%
ROE 0.69 % -0.94 % -1.67 % 10.96 % 3.14 % 0.36 % -1.65 % - YoY % 173.40% 43.71% -115.24% 249.04% 772.22% 121.82% - Horiz. % -41.82% 56.97% 101.21% -664.24% -190.30% -21.82% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 6.15 5.21 5.23 179.75 20.30 24.94 20.17 -16.69% YoY % 18.04% -0.38% -97.09% 785.47% -18.60% 23.65% - Horiz. % 30.49% 25.83% 25.93% 891.17% 100.64% 123.65% 100.00%
EPS 0.14 -0.15 -0.54 12.16 1.85 0.25 -1.14 - YoY % 193.33% 72.22% -104.44% 557.30% 640.00% 121.93% - Horiz. % -12.28% 13.16% 47.37% -1,066.67% -162.28% -21.93% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2100 0.1600 0.3200 1.1100 0.5900 0.6900 0.6900 -16.71% YoY % 31.25% -50.00% -71.17% 88.14% -14.49% 0.00% - Horiz. % 30.43% 23.19% 46.38% 160.87% 85.51% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,737 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 5.98 4.60 4.02 27.89 2.65 3.25 2.26 16.14% YoY % 30.00% 14.43% -85.59% 952.45% -18.46% 43.81% - Horiz. % 264.60% 203.54% 177.88% 1,234.07% 117.26% 143.81% 100.00%
EPS 0.14 -0.13 -0.41 1.89 0.24 0.03 -0.13 - YoY % 207.69% 68.29% -121.69% 687.50% 700.00% 123.08% - Horiz. % -107.69% 100.00% 315.38% -1,453.85% -184.62% -23.08% 100.00%
DPS 0.00 0.00 0.00 0.47 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2041 0.1414 0.2458 0.1722 0.0769 0.0900 0.0773 16.10% YoY % 44.34% -42.47% 42.74% 123.93% -14.56% 16.43% - Horiz. % 264.04% 182.92% 317.98% 222.77% 99.48% 116.43% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 29/03/19 30/03/18 31/03/17 -
Price 0.4550 0.1350 0.4450 3.7100 0.5850 0.5250 0.6000 -
P/RPS 7.39 2.59 8.50 2.06 2.88 2.10 2.97 15.04% YoY % 185.33% -69.53% 312.62% -28.47% 37.14% -29.29% - Horiz. % 248.82% 87.21% 286.20% 69.36% 96.97% 70.71% 100.00%
P/EPS 314.59 -90.21 -83.40 30.50 31.60 211.68 -52.63 - YoY % 448.73% -8.17% -373.44% -3.48% -85.07% 502.20% - Horiz. % -597.74% 171.40% 158.46% -57.95% -60.04% -402.20% 100.00%
EY 0.32 -1.11 -1.20 3.28 3.16 0.47 -1.90 - YoY % 128.83% 7.50% -136.59% 3.80% 572.34% 124.74% - Horiz. % -16.84% 58.42% 63.16% -172.63% -166.32% -24.74% 100.00%
DY 0.00 0.00 0.00 0.81 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.17 0.84 1.39 3.34 0.99 0.76 0.87 15.09% YoY % 158.33% -39.57% -58.38% 237.37% 30.26% -12.64% - Horiz. % 249.43% 96.55% 159.77% 383.91% 113.79% 87.36% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/11/23 30/11/22 30/11/21 26/11/20 30/05/19 31/05/18 31/05/17 -
Price 0.7350 0.1500 0.2050 4.8700 1.0000 0.7200 0.6800 -
P/RPS 11.94 2.88 3.92 2.71 4.93 2.89 3.37 21.47% YoY % 314.58% -26.53% 44.65% -45.03% 70.59% -14.24% - Horiz. % 354.30% 85.46% 116.32% 80.42% 146.29% 85.76% 100.00%
P/EPS 508.18 -100.24 -38.42 40.04 54.01 290.31 -59.65 - YoY % 606.96% -160.91% -195.95% -25.87% -81.40% 586.69% - Horiz. % -851.94% 168.05% 64.41% -67.12% -90.54% -486.69% 100.00%
EY 0.20 -1.00 -2.60 2.50 1.85 0.34 -1.68 - YoY % 120.00% 61.54% -204.00% 35.14% 444.12% 120.24% - Horiz. % -11.90% 59.52% 154.76% -148.81% -110.12% -20.24% 100.00%
DY 0.00 0.00 0.00 0.62 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 3.50 0.94 0.64 4.39 1.69 1.04 0.99 21.43% YoY % 272.34% 46.88% -85.42% 159.76% 62.50% 5.05% - Horiz. % 353.54% 94.95% 64.65% 443.43% 170.71% 105.05% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
SCIB - 1Q 2023 Interim Financial Report.pdf 
