[SCICOM] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock

[SCICOM] SCICOM (MSC) BHD

Announcement Date

18-Apr-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Mar-2007 [#3]

Profit Trend

QoQ- -7.54%

YoY- 53.88%

Quarter Report

Scicom - Quarterly Announcement (31.3.2007).pdf

Latest QR

Upcoming QR

SCICOM's Result

SCICOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	120,584	117,348	109,003	110,053	109,698	110,412	77,905	33.70%
YoY %	2.76%	7.66%	-0.95%	0.32%	-0.65%	41.73%	-	-
Horiz. %	154.78%	150.63%	139.92%	141.27%	140.81%	141.73%	100.00%	-
PBT	6,110	4,260	11,280	13,122	15,158	15,152	10,760	-31.35%
YoY %	43.43%	-62.23%	-14.04%	-13.43%	0.04%	40.82%	-	-
Horiz. %	56.78%	39.59%	104.83%	121.95%	140.87%	140.82%	100.00%	-
Tax	-300	144	31	-996	-2,140	-2,204	-1,669	-68.05%
YoY %	-308.33%	364.52%	103.11%	53.46%	2.90%	-32.06%	-	-
Horiz. %	17.97%	-8.63%	-1.86%	59.68%	128.22%	132.06%	100.00%	-
NP	5,810	4,404	11,311	12,126	13,018	12,948	9,091	-25.74%
YoY %	31.93%	-61.06%	-6.72%	-6.85%	0.54%	42.43%	-	-
Horiz. %	63.91%	48.44%	124.42%	133.38%	143.20%	142.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,042	4,284	11,315	12,044	13,026	12,948	9,091	-32.42%
YoY %	17.69%	-62.14%	-6.05%	-7.54%	0.60%	42.43%	-	-
Horiz. %	55.46%	47.12%	124.46%	132.48%	143.28%	142.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.91%	-3.38%	-0.27%	7.59%	14.12%	14.55%	15.51%	-
YoY %	245.27%	-1,151.85%	-103.56%	-46.25%	-2.96%	-6.19%	-	-
Horiz. %	31.66%	-21.79%	-1.74%	48.94%	91.04%	93.81%	100.00%	-
Total Cost	114,774	112,944	97,692	97,926	96,680	97,464	68,814	40.50%
YoY %	1.62%	15.61%	-0.24%	1.29%	-0.80%	41.63%	-	-
Horiz. %	166.79%	164.13%	141.97%	142.31%	140.49%	141.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	45,112	42,839	44,423	41,293	41,517	38,689	34,194	20.22%
YoY %	5.31%	-3.57%	7.58%	-0.54%	7.31%	13.15%	-	-
Horiz. %	131.93%	125.28%	129.91%	120.76%	121.42%	113.15%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	5,307	10,709	7,839	10,323	10,379	12,690	8,925	-29.22%
YoY %	-50.44%	36.61%	-24.06%	-0.54%	-18.21%	42.18%	-	-
Horiz. %	59.46%	119.99%	87.83%	115.66%	116.29%	142.18%	100.00%	-
Div Payout %	105.26%	250.00%	69.28%	85.71%	79.68%	98.01%	98.18%	-
YoY %	-57.90%	260.85%	-19.17%	7.57%	-18.70%	-0.17%	-	-
Horiz. %	107.21%	254.63%	70.56%	87.30%	81.16%	99.83%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	45,112	42,839	44,423	41,293	41,517	38,689	34,194	20.22%
YoY %	5.31%	-3.57%	7.58%	-0.54%	7.31%	13.15%	-	-
Horiz. %	131.93%	125.28%	129.91%	120.76%	121.42%	113.15%	100.00%	-
NOSH	265,368	267,749	261,316	258,085	259,482	128,964	117,911	71.48%
YoY %	-0.89%	2.46%	1.25%	-0.54%	101.20%	9.37%	-	-
Horiz. %	225.06%	227.08%	221.62%	218.88%	220.07%	109.37%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	4.82%	3.75%	10.38%	11.02%	11.87%	11.73%	11.67%	-
YoY %	28.53%	-63.87%	-5.81%	-7.16%	1.19%	0.51%	-	-
Horiz. %	41.30%	32.13%	88.95%	94.43%	101.71%	100.51%	100.00%	-
ROE	11.18%	10.00%	25.47%	29.17%	31.38%	33.47%	26.59%	-
YoY %	11.80%	-60.74%	-12.68%	-7.04%	-6.24%	25.87%	-	-
Horiz. %	42.05%	37.61%	95.79%	109.70%	118.01%	125.87%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	45.44	43.83	41.71	42.64	42.28	85.61	66.07	-22.03%
YoY %	3.67%	5.08%	-2.18%	0.85%	-50.61%	29.57%	-	-
Horiz. %	68.78%	66.34%	63.13%	64.54%	63.99%	129.57%	100.00%	-
EPS	1.90	1.60	4.33	4.67	5.02	10.04	7.71	-60.59%
YoY %	18.75%	-63.05%	-7.28%	-6.97%	-50.00%	30.22%	-	-
Horiz. %	24.64%	20.75%	56.16%	60.57%	65.11%	130.22%	100.00%	-
DPS	2.00	4.00	3.00	4.00	4.00	9.84	7.57	-58.72%
YoY %	-50.00%	33.33%	-25.00%	0.00%	-59.35%	29.99%	-	-
Horiz. %	26.42%	52.84%	39.63%	52.84%	52.84%	129.99%	100.00%	-
NAPS	0.17	0.16	0.17	0.16	0.16	0.30	0.29	-29.88%
YoY %	6.25%	-5.88%	6.25%	0.00%	-46.67%	3.45%	-	-
Horiz. %	58.62%	55.17%	58.62%	55.17%	55.17%	103.45%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 262,604
RPS	33.92	33.01	30.67	30.96	30.86	31.06	21.92	33.67%
YoY %	2.76%	7.63%	-0.94%	0.32%	-0.64%	41.70%	-	-
Horiz. %	154.74%	150.59%	139.92%	141.24%	140.78%	141.70%	100.00%	-
EPS	1.42	1.21	3.18	3.39	3.66	3.64	2.56	-32.41%
YoY %	17.36%	-61.95%	-6.19%	-7.38%	0.55%	42.19%	-	-
Horiz. %	55.47%	47.27%	124.22%	132.42%	142.97%	142.19%	100.00%	-
DPS	1.49	3.01	2.21	2.90	2.92	3.57	2.51	-29.29%
YoY %	-50.50%	36.20%	-23.79%	-0.68%	-18.21%	42.23%	-	-
Horiz. %	59.36%	119.92%	88.05%	115.54%	116.33%	142.23%	100.00%	-
NAPS	0.1269	0.1205	0.125	0.1162	0.1168	0.1088	0.0962	20.21%
YoY %	5.31%	-3.60%	7.57%	-0.51%	7.35%	13.10%	-	-
Horiz. %	131.91%	125.26%	129.94%	120.79%	121.41%	113.10%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	0.37	0.51	0.60	0.59	0.61	0.54	0.79	-
P/RPS	0.81	1.16	1.44	1.38	1.44	0.63	1.20	-22.99%
YoY %	-30.17%	-19.44%	4.35%	-4.17%	128.57%	-47.50%	-	-
Horiz. %	67.50%	96.67%	120.00%	115.00%	120.00%	52.50%	100.00%	-
P/EPS	19.47	31.88	13.86	12.64	12.15	5.38	10.25	53.19%
YoY %	-38.93%	130.01%	9.65%	4.03%	125.84%	-47.51%	-	-
Horiz. %	189.95%	311.02%	135.22%	123.32%	118.54%	52.49%	100.00%	-
EY	5.14	3.14	7.22	7.91	8.23	18.59	9.76	-34.70%
YoY %	63.69%	-56.51%	-8.72%	-3.89%	-55.73%	90.47%	-	-
Horiz. %	52.66%	32.17%	73.98%	81.05%	84.32%	190.47%	100.00%	-
DY	5.41	7.84	5.00	6.78	6.56	18.22	9.58	-31.60%
YoY %	-30.99%	56.80%	-26.25%	3.35%	-64.00%	90.19%	-	-
Horiz. %	56.47%	81.84%	52.19%	70.77%	68.48%	190.19%	100.00%	-
P/NAPS	2.18	3.19	3.53	3.69	3.81	1.80	2.72	-13.68%
YoY %	-31.66%	-9.63%	-4.34%	-3.15%	111.67%	-33.82%	-	-
Horiz. %	80.15%	117.28%	129.78%	135.66%	140.07%	66.18%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/01/08	12/11/07	30/07/07	18/04/07	08/02/07	18/10/06	25/07/06	-
Price	0.40	0.47	0.54	0.56	0.63	0.54	0.94	-
P/RPS	0.88	1.07	1.29	1.31	1.49	0.63	1.42	-27.24%
YoY %	-17.76%	-17.05%	-1.53%	-12.08%	136.51%	-55.63%	-	-
Horiz. %	61.97%	75.35%	90.85%	92.25%	104.93%	44.37%	100.00%	-
P/EPS	21.05	29.38	12.47	12.00	12.55	5.38	12.19	43.79%
YoY %	-28.35%	135.61%	3.92%	-4.38%	133.27%	-55.87%	-	-
Horiz. %	172.68%	241.02%	102.30%	98.44%	102.95%	44.13%	100.00%	-
EY	4.75	3.40	8.02	8.33	7.97	18.59	8.20	-30.44%
YoY %	39.71%	-57.61%	-3.72%	4.52%	-57.13%	126.71%	-	-
Horiz. %	57.93%	41.46%	97.80%	101.59%	97.20%	226.71%	100.00%	-
DY	5.00	8.51	5.56	7.14	6.35	18.22	8.05	-27.13%
YoY %	-41.25%	53.06%	-22.13%	12.44%	-65.15%	126.34%	-	-
Horiz. %	62.11%	105.71%	69.07%	88.70%	78.88%	226.34%	100.00%	-
P/NAPS	2.35	2.94	3.18	3.50	3.94	1.80	3.24	-19.22%
YoY %	-20.07%	-7.55%	-9.14%	-11.17%	118.89%	-44.44%	-	-
Horiz. %	72.53%	90.74%	98.15%	108.02%	121.60%	55.56%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos