[SCICOM] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 82.11%
YoY- 43.68%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 90,547 60,577 31,007 144,672 107,196 70,392 33,427 94.43%
PBT 6,277 4,330 1,940 9,529 5,664 6,223 3,021 62.90%
Tax 157 -107 65 -828 -886 -568 -201 -
NP 6,434 4,223 2,005 8,701 4,778 5,655 2,820 73.39%
-
NP to SH 6,434 4,223 2,005 8,701 4,778 5,655 2,820 73.39%
-
Tax Rate -2.50% 2.47% -3.35% 8.69% 15.64% 9.13% 6.65% -
Total Cost 84,113 56,354 29,002 135,971 102,418 64,737 30,607 96.31%
-
Net Worth 50,514 50,463 50,124 50,402 45,125 50,443 47,886 3.62%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 6,646 3,983 - 5,305 5,308 2,654 - -
Div Payout % 103.31% 94.34% - 60.98% 111.11% 46.95% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 50,514 50,463 50,124 50,402 45,125 50,443 47,886 3.62%
NOSH 265,867 265,597 263,815 265,274 265,444 265,492 266,037 -0.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.11% 6.97% 6.47% 6.01% 4.46% 8.03% 8.44% -
ROE 12.74% 8.37% 4.00% 17.26% 10.59% 11.21% 5.89% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 34.06 22.81 11.75 54.54 40.38 26.51 12.56 94.58%
EPS 2.42 1.59 0.76 3.28 1.80 2.13 1.06 73.47%
DPS 2.50 1.50 0.00 2.00 2.00 1.00 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.17 0.19 0.18 3.67%
Adjusted Per Share Value based on latest NOSH - 265,067
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 25.47 17.04 8.72 40.70 30.16 19.80 9.40 94.47%
EPS 1.81 1.19 0.56 2.45 1.34 1.59 0.79 73.88%
DPS 1.87 1.12 0.00 1.49 1.49 0.75 0.00 -
NAPS 0.1421 0.142 0.141 0.1418 0.127 0.1419 0.1347 3.63%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.39 0.41 0.30 0.22 0.26 0.33 0.34 -
P/RPS 1.15 1.80 2.55 0.40 0.64 1.24 2.71 -43.55%
P/EPS 16.12 25.79 39.47 6.71 14.44 15.49 32.08 -36.82%
EY 6.21 3.88 2.53 14.91 6.92 6.45 3.12 58.29%
DY 6.41 3.66 0.00 9.09 7.69 3.03 0.00 -
P/NAPS 2.05 2.16 1.58 1.16 1.53 1.74 1.89 5.57%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 12/05/10 03/02/10 29/01/10 28/08/09 06/05/09 04/02/09 22/10/08 -
Price 0.43 0.40 0.40 0.23 0.25 0.26 0.27 -
P/RPS 1.26 1.75 3.40 0.42 0.62 0.98 2.15 -29.99%
P/EPS 17.77 25.16 52.63 7.01 13.89 12.21 25.47 -21.35%
EY 5.63 3.98 1.90 14.26 7.20 8.19 3.93 27.10%
DY 5.81 3.75 0.00 8.70 8.00 3.85 0.00 -
P/NAPS 2.26 2.11 2.11 1.21 1.47 1.37 1.50 31.45%

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