[SCICOM] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
04-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 0.27%
YoY- 124.32%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 124,028 144,672 142,928 140,784 133,708 118,272 115,218 5.03%
PBT 7,760 9,529 7,552 12,446 12,084 6,500 5,162 31.19%
Tax 260 -828 -1,181 -1,136 -804 -444 -322 -
NP 8,020 8,701 6,370 11,310 11,280 6,056 4,840 39.98%
-
NP to SH 8,020 8,701 6,370 11,310 11,280 6,056 4,840 39.98%
-
Tax Rate -3.35% 8.69% 15.64% 9.13% 6.65% 6.83% 6.24% -
Total Cost 116,008 135,971 136,557 129,474 122,428 112,216 110,378 3.36%
-
Net Worth 50,124 50,402 45,125 50,443 47,886 45,154 42,394 11.80%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 5,305 7,078 5,309 - 5,312 3,532 -
Div Payout % - 60.98% 111.11% 46.95% - 87.72% 72.99% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 50,124 50,402 45,125 50,443 47,886 45,154 42,394 11.80%
NOSH 263,815 265,274 265,444 265,492 266,037 265,614 264,963 -0.28%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.47% 6.01% 4.46% 8.03% 8.44% 5.12% 4.20% -
ROE 16.00% 17.26% 14.12% 22.42% 23.56% 13.41% 11.42% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 47.01 54.54 53.84 53.03 50.26 44.53 43.48 5.33%
EPS 3.04 3.28 2.40 4.26 4.24 2.28 1.83 40.22%
DPS 0.00 2.00 2.67 2.00 0.00 2.00 1.33 -
NAPS 0.19 0.19 0.17 0.19 0.18 0.17 0.16 12.12%
Adjusted Per Share Value based on latest NOSH - 264,953
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 34.89 40.70 40.21 39.61 37.62 33.27 32.41 5.03%
EPS 2.26 2.45 1.79 3.18 3.17 1.70 1.36 40.25%
DPS 0.00 1.49 1.99 1.49 0.00 1.49 0.99 -
NAPS 0.141 0.1418 0.127 0.1419 0.1347 0.127 0.1193 11.77%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.30 0.22 0.26 0.33 0.34 0.38 0.36 -
P/RPS 0.64 0.40 0.48 0.62 0.68 0.85 0.83 -15.89%
P/EPS 9.87 6.71 10.83 7.75 8.02 16.67 19.71 -36.91%
EY 10.13 14.91 9.23 12.91 12.47 6.00 5.07 58.56%
DY 0.00 9.09 10.26 6.06 0.00 5.26 3.70 -
P/NAPS 1.58 1.16 1.53 1.74 1.89 2.24 2.25 -20.97%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 29/01/10 28/08/09 06/05/09 04/02/09 22/10/08 25/08/08 29/04/08 -
Price 0.40 0.23 0.25 0.26 0.27 0.35 0.39 -
P/RPS 0.85 0.42 0.46 0.49 0.54 0.79 0.90 -3.73%
P/EPS 13.16 7.01 10.42 6.10 6.37 15.35 21.35 -27.55%
EY 7.60 14.26 9.60 16.38 15.70 6.51 4.68 38.11%
DY 0.00 8.70 10.67 7.69 0.00 5.71 3.42 -
P/NAPS 2.11 1.21 1.47 1.37 1.50 2.06 2.44 -9.22%

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