[SCICOM] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
03-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 5.31%
YoY- -25.32%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 135,364 122,668 120,729 121,154 124,028 144,672 142,928 -3.55%
PBT 11,296 7,502 8,369 8,660 7,760 9,529 7,552 30.75%
Tax 856 835 209 -214 260 -828 -1,181 -
NP 12,152 8,337 8,578 8,446 8,020 8,701 6,370 53.75%
-
NP to SH 12,152 8,337 8,578 8,446 8,020 8,701 6,370 53.75%
-
Tax Rate -7.58% -11.13% -2.50% 2.47% -3.35% 8.69% 15.64% -
Total Cost 123,212 114,331 112,150 112,708 116,008 135,971 136,557 -6.62%
-
Net Worth 56,458 50,446 50,514 50,463 50,124 50,402 45,125 16.09%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 6,637 8,862 7,967 - 5,305 7,078 -
Div Payout % - 79.62% 103.31% 94.34% - 60.98% 111.11% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 56,458 50,446 50,514 50,463 50,124 50,402 45,125 16.09%
NOSH 268,849 265,509 265,867 265,597 263,815 265,274 265,444 0.85%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.98% 6.80% 7.11% 6.97% 6.47% 6.01% 4.46% -
ROE 21.52% 16.53% 16.98% 16.74% 16.00% 17.26% 14.12% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 50.35 46.20 45.41 45.62 47.01 54.54 53.84 -4.36%
EPS 4.52 3.14 3.23 3.18 3.04 3.28 2.40 52.44%
DPS 0.00 2.50 3.33 3.00 0.00 2.00 2.67 -
NAPS 0.21 0.19 0.19 0.19 0.19 0.19 0.17 15.11%
Adjusted Per Share Value based on latest NOSH - 264,047
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 38.08 34.51 33.96 34.08 34.89 40.70 40.21 -3.56%
EPS 3.42 2.35 2.41 2.38 2.26 2.45 1.79 53.91%
DPS 0.00 1.87 2.49 2.24 0.00 1.49 1.99 -
NAPS 0.1588 0.1419 0.1421 0.142 0.141 0.1418 0.127 16.04%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.46 0.49 0.39 0.41 0.30 0.22 0.26 -
P/RPS 0.91 1.06 0.86 0.90 0.64 0.40 0.48 53.11%
P/EPS 10.18 15.61 12.09 12.89 9.87 6.71 10.83 -4.03%
EY 9.83 6.41 8.27 7.76 10.13 14.91 9.23 4.28%
DY 0.00 5.10 8.55 7.32 0.00 9.09 10.26 -
P/NAPS 2.19 2.58 2.05 2.16 1.58 1.16 1.53 26.98%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 09/11/10 27/08/10 12/05/10 03/02/10 29/01/10 28/08/09 06/05/09 -
Price 0.41 0.39 0.43 0.40 0.40 0.23 0.25 -
P/RPS 0.81 0.84 0.95 0.88 0.85 0.42 0.46 45.77%
P/EPS 9.07 12.42 13.33 12.58 13.16 7.01 10.42 -8.82%
EY 11.02 8.05 7.50 7.95 7.60 14.26 9.60 9.62%
DY 0.00 6.41 7.75 7.50 0.00 8.70 10.67 -
P/NAPS 1.95 2.05 2.26 2.11 2.11 1.21 1.47 20.70%

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