[SCICOM] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -62.14%
YoY- -66.91%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 118,272 115,218 120,584 117,348 109,003 110,053 109,698 5.14%
PBT 6,500 5,162 6,110 4,260 11,280 13,122 15,158 -43.16%
Tax -444 -322 -300 144 31 -996 -2,140 -64.98%
NP 6,056 4,840 5,810 4,404 11,311 12,126 13,018 -39.98%
-
NP to SH 6,056 4,840 5,042 4,284 11,315 12,044 13,026 -40.01%
-
Tax Rate 6.83% 6.24% 4.91% -3.38% -0.27% 7.59% 14.12% -
Total Cost 112,216 110,378 114,774 112,944 97,692 97,926 96,680 10.45%
-
Net Worth 45,154 42,394 45,112 42,839 44,423 41,293 41,517 5.76%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 5,312 3,532 5,307 10,709 7,839 10,323 10,379 -36.04%
Div Payout % 87.72% 72.99% 105.26% 250.00% 69.28% 85.71% 79.68% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 45,154 42,394 45,112 42,839 44,423 41,293 41,517 5.76%
NOSH 265,614 264,963 265,368 267,749 261,316 258,085 259,482 1.57%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.12% 4.20% 4.82% 3.75% 10.38% 11.02% 11.87% -
ROE 13.41% 11.42% 11.18% 10.00% 25.47% 29.17% 31.38% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 44.53 43.48 45.44 43.83 41.71 42.64 42.28 3.52%
EPS 2.28 1.83 1.90 1.60 4.33 4.67 5.02 -40.94%
DPS 2.00 1.33 2.00 4.00 3.00 4.00 4.00 -37.03%
NAPS 0.17 0.16 0.17 0.16 0.17 0.16 0.16 4.12%
Adjusted Per Share Value based on latest NOSH - 267,749
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 33.27 32.41 33.92 33.01 30.67 30.96 30.86 5.14%
EPS 1.70 1.36 1.42 1.21 3.18 3.39 3.66 -40.05%
DPS 1.49 0.99 1.49 3.01 2.21 2.90 2.92 -36.17%
NAPS 0.127 0.1193 0.1269 0.1205 0.125 0.1162 0.1168 5.74%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.38 0.36 0.37 0.51 0.60 0.59 0.61 -
P/RPS 0.85 0.83 0.81 1.16 1.44 1.38 1.44 -29.65%
P/EPS 16.67 19.71 19.47 31.88 13.86 12.64 12.15 23.49%
EY 6.00 5.07 5.14 3.14 7.22 7.91 8.23 -19.01%
DY 5.26 3.70 5.41 7.84 5.00 6.78 6.56 -13.70%
P/NAPS 2.24 2.25 2.18 3.19 3.53 3.69 3.81 -29.84%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 29/04/08 28/01/08 12/11/07 30/07/07 18/04/07 08/02/07 -
Price 0.35 0.39 0.40 0.47 0.54 0.56 0.63 -
P/RPS 0.79 0.90 0.88 1.07 1.29 1.31 1.49 -34.51%
P/EPS 15.35 21.35 21.05 29.38 12.47 12.00 12.55 14.38%
EY 6.51 4.68 4.75 3.40 8.02 8.33 7.97 -12.63%
DY 5.71 3.42 5.00 8.51 5.56 7.14 6.35 -6.84%
P/NAPS 2.06 2.44 2.35 2.94 3.18 3.50 3.94 -35.12%

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