[SCICOM] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock

[SCICOM] SCICOM (MSC) BHD

Announcement Date

29-Apr-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Mar-2008 [#3]

Profit Trend

QoQ- -4.01%

YoY- -59.81%

Quarter Report

Scicom Quarterly Announcement 31.3.2008.pdf

Latest QR

Upcoming QR

SCICOM's Result

SCICOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	140,784	133,708	118,272	115,218	120,584	117,348	109,003	18.50%
YoY %	5.29%	13.05%	2.65%	-4.45%	2.76%	7.66%	-	-
Horiz. %	129.16%	122.66%	108.50%	105.70%	110.62%	107.66%	100.00%	-
PBT	12,446	12,084	6,500	5,162	6,110	4,260	11,280	6.74%
YoY %	3.00%	85.91%	25.92%	-15.52%	43.43%	-62.23%	-	-
Horiz. %	110.34%	107.13%	57.62%	45.76%	54.17%	37.77%	100.00%	-
Tax	-1,136	-804	-444	-322	-300	144	31	-
YoY %	-41.29%	-81.08%	-37.89%	-7.33%	-308.33%	364.52%	-	-
Horiz. %	-3,664.52%	-2,593.55%	-1,432.26%	-1,038.71%	-967.74%	464.52%	100.00%	-
NP	11,310	11,280	6,056	4,840	5,810	4,404	11,311	-0.00%
YoY %	0.27%	86.26%	25.12%	-16.70%	31.93%	-61.06%	-	-
Horiz. %	99.99%	99.73%	53.54%	42.79%	51.37%	38.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,310	11,280	6,056	4,840	5,042	4,284	11,315	-0.02%
YoY %	0.27%	86.26%	25.12%	-4.01%	17.69%	-62.14%	-	-
Horiz. %	99.96%	99.69%	53.52%	42.78%	44.56%	37.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.13%	6.65%	6.83%	6.24%	4.91%	-3.38%	-0.27%	-
YoY %	37.29%	-2.64%	9.46%	27.09%	245.27%	-1,151.85%	-	-
Horiz. %	-3,381.48%	-2,462.96%	-2,529.63%	-2,311.11%	-1,818.52%	1,251.85%	100.00%	-
Total Cost	129,474	122,428	112,216	110,378	114,774	112,944	97,692	20.55%
YoY %	5.76%	9.10%	1.67%	-3.83%	1.62%	15.61%	-	-
Horiz. %	132.53%	125.32%	114.87%	112.99%	117.49%	115.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	50,443	47,886	45,154	42,394	45,112	42,839	44,423	8.79%
YoY %	5.34%	6.05%	6.51%	-6.03%	5.31%	-3.57%	-	-
Horiz. %	113.55%	107.80%	101.65%	95.43%	101.55%	96.43%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	5,309	-	5,312	3,532	5,307	10,709	7,839	-22.78%
YoY %	0.00%	-	50.40%	-33.45%	-50.44%	36.61%	-	-
Horiz. %	67.73%	-	67.76%	45.06%	67.70%	136.61%	100.00%	-
Div Payout %	46.95%	-	87.72%	72.99%	105.26%	250.00%	69.28%	-
YoY %	0.00%	-	20.18%	-30.66%	-57.90%	260.85%	-	-
Horiz. %	67.77%	-	126.62%	105.36%	151.93%	360.85%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	50,443	47,886	45,154	42,394	45,112	42,839	44,423	8.79%
YoY %	5.34%	6.05%	6.51%	-6.03%	5.31%	-3.57%	-	-
Horiz. %	113.55%	107.80%	101.65%	95.43%	101.55%	96.43%	100.00%	-
NOSH	265,492	266,037	265,614	264,963	265,368	267,749	261,316	1.05%
YoY %	-0.20%	0.16%	0.25%	-0.15%	-0.89%	2.46%	-	-
Horiz. %	101.60%	101.81%	101.64%	101.40%	101.55%	102.46%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	8.03%	8.44%	5.12%	4.20%	4.82%	3.75%	10.38%	-
YoY %	-4.86%	64.84%	21.90%	-12.86%	28.53%	-63.87%	-	-
Horiz. %	77.36%	81.31%	49.33%	40.46%	46.44%	36.13%	100.00%	-
ROE	22.42%	23.56%	13.41%	11.42%	11.18%	10.00%	25.47%	-
YoY %	-4.84%	75.69%	17.43%	2.15%	11.80%	-60.74%	-	-
Horiz. %	88.03%	92.50%	52.65%	44.84%	43.89%	39.26%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	53.03	50.26	44.53	43.48	45.44	43.83	41.71	17.27%
YoY %	5.51%	12.87%	2.41%	-4.31%	3.67%	5.08%	-	-
Horiz. %	127.14%	120.50%	106.76%	104.24%	108.94%	105.08%	100.00%	-
EPS	4.26	4.24	2.28	1.83	1.90	1.60	4.33	-1.07%
YoY %	0.47%	85.96%	24.59%	-3.68%	18.75%	-63.05%	-	-
Horiz. %	98.38%	97.92%	52.66%	42.26%	43.88%	36.95%	100.00%	-
DPS	2.00	0.00	2.00	1.33	2.00	4.00	3.00	-23.59%
YoY %	0.00%	0.00%	50.38%	-33.50%	-50.00%	33.33%	-	-
Horiz. %	66.67%	0.00%	66.67%	44.33%	66.67%	133.33%	100.00%	-
NAPS	0.19	0.18	0.17	0.16	0.17	0.16	0.17	7.66%
YoY %	5.56%	5.88%	6.25%	-5.88%	6.25%	-5.88%	-	-
Horiz. %	111.76%	105.88%	100.00%	94.12%	100.00%	94.12%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 264,047
RPS	39.61	37.62	33.27	32.41	33.92	33.01	30.67	18.50%
YoY %	5.29%	13.07%	2.65%	-4.45%	2.76%	7.63%	-	-
Horiz. %	129.15%	122.66%	108.48%	105.67%	110.60%	107.63%	100.00%	-
EPS	3.18	3.17	1.70	1.36	1.42	1.21	3.18	0.00%
YoY %	0.32%	86.47%	25.00%	-4.23%	17.36%	-61.95%	-	-
Horiz. %	100.00%	99.69%	53.46%	42.77%	44.65%	38.05%	100.00%	-
DPS	1.49	0.00	1.49	0.99	1.49	3.01	2.21	-23.01%
YoY %	0.00%	0.00%	50.51%	-33.56%	-50.50%	36.20%	-	-
Horiz. %	67.42%	0.00%	67.42%	44.80%	67.42%	136.20%	100.00%	-
NAPS	0.1419	0.1347	0.127	0.1193	0.1269	0.1205	0.125	8.77%
YoY %	5.35%	6.06%	6.45%	-5.99%	5.31%	-3.60%	-	-
Horiz. %	113.52%	107.76%	101.60%	95.44%	101.52%	96.40%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.33	0.34	0.38	0.36	0.37	0.51	0.60	-
P/RPS	0.62	0.68	0.85	0.83	0.81	1.16	1.44	-42.83%
YoY %	-8.82%	-20.00%	2.41%	2.47%	-30.17%	-19.44%	-	-
Horiz. %	43.06%	47.22%	59.03%	57.64%	56.25%	80.56%	100.00%	-
P/EPS	7.75	8.02	16.67	19.71	19.47	31.88	13.86	-32.00%
YoY %	-3.37%	-51.89%	-15.42%	1.23%	-38.93%	130.01%	-	-
Horiz. %	55.92%	57.86%	120.27%	142.21%	140.48%	230.01%	100.00%	-
EY	12.91	12.47	6.00	5.07	5.14	3.14	7.22	47.05%
YoY %	3.53%	107.83%	18.34%	-1.36%	63.69%	-56.51%	-	-
Horiz. %	178.81%	172.71%	83.10%	70.22%	71.19%	43.49%	100.00%	-
DY	6.06	0.00	5.26	3.70	5.41	7.84	5.00	13.60%
YoY %	0.00%	0.00%	42.16%	-31.61%	-30.99%	56.80%	-	-
Horiz. %	121.20%	0.00%	105.20%	74.00%	108.20%	156.80%	100.00%	-
P/NAPS	1.74	1.89	2.24	2.25	2.18	3.19	3.53	-37.46%
YoY %	-7.94%	-15.63%	-0.44%	3.21%	-31.66%	-9.63%	-	-
Horiz. %	49.29%	53.54%	63.46%	63.74%	61.76%	90.37%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	04/02/09	22/10/08	25/08/08	29/04/08	28/01/08	12/11/07	30/07/07	-
Price	0.26	0.27	0.35	0.39	0.40	0.47	0.54	-
P/RPS	0.49	0.54	0.79	0.90	0.88	1.07	1.29	-47.39%
YoY %	-9.26%	-31.65%	-12.22%	2.27%	-17.76%	-17.05%	-	-
Horiz. %	37.98%	41.86%	61.24%	69.77%	68.22%	82.95%	100.00%	-
P/EPS	6.10	6.37	15.35	21.35	21.05	29.38	12.47	-37.78%
YoY %	-4.24%	-58.50%	-28.10%	1.43%	-28.35%	135.61%	-	-
Horiz. %	48.92%	51.08%	123.10%	171.21%	168.81%	235.61%	100.00%	-
EY	16.38	15.70	6.51	4.68	4.75	3.40	8.02	60.62%
YoY %	4.33%	141.17%	39.10%	-1.47%	39.71%	-57.61%	-	-
Horiz. %	204.24%	195.76%	81.17%	58.35%	59.23%	42.39%	100.00%	-
DY	7.69	0.00	5.71	3.42	5.00	8.51	5.56	24.01%
YoY %	0.00%	0.00%	66.96%	-31.60%	-41.25%	53.06%	-	-
Horiz. %	138.31%	0.00%	102.70%	61.51%	89.93%	153.06%	100.00%	-
P/NAPS	1.37	1.50	2.06	2.44	2.35	2.94	3.18	-42.81%
YoY %	-8.67%	-27.18%	-15.57%	3.83%	-20.07%	-7.55%	-	-
Horiz. %	43.08%	47.17%	64.78%	76.73%	73.90%	92.45%	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