[SCICOM] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 39.86%
YoY- 3.42%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 100,724 67,879 34,359 131,226 96,719 66,531 34,225 105.23%
PBT 9,593 6,583 3,072 13,488 9,901 6,981 3,792 85.55%
Tax -198 -220 12 125 -81 -187 -253 -15.06%
NP 9,395 6,363 3,084 13,613 9,820 6,794 3,539 91.61%
-
NP to SH 9,570 6,429 3,105 13,736 9,821 6,795 3,539 93.98%
-
Tax Rate 2.06% 3.34% -0.39% -0.93% 0.82% 2.68% 6.67% -
Total Cost 91,329 61,516 31,275 117,613 86,899 59,737 30,686 106.77%
-
Net Worth 65,166 65,166 65,166 65,166 59,162 62,312 59,478 6.27%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,962 2,962 - 5,924 2,958 2,967 2,973 -0.24%
Div Payout % 30.95% 46.07% - 43.13% 30.12% 43.67% 84.03% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 65,166 65,166 65,166 65,166 59,162 62,312 59,478 6.27%
NOSH 296,211 296,211 296,211 296,211 295,813 296,724 297,394 -0.26%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.33% 9.37% 8.98% 10.37% 10.15% 10.21% 10.34% -
ROE 14.69% 9.87% 4.76% 21.08% 16.60% 10.90% 5.95% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 34.00 22.92 11.60 44.30 32.70 22.42 11.51 105.73%
EPS 3.23 2.17 1.05 4.64 3.32 2.29 1.19 94.46%
DPS 1.00 1.00 0.00 2.00 1.00 1.00 1.00 0.00%
NAPS 0.22 0.22 0.22 0.22 0.20 0.21 0.20 6.55%
Adjusted Per Share Value based on latest NOSH - 296,211
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 28.34 19.10 9.67 36.92 27.21 18.72 9.63 105.22%
EPS 2.69 1.81 0.87 3.86 2.76 1.91 1.00 93.30%
DPS 0.83 0.83 0.00 1.67 0.83 0.83 0.84 -0.79%
NAPS 0.1833 0.1833 0.1833 0.1833 0.1664 0.1753 0.1673 6.27%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.45 0.40 0.40 0.36 0.40 0.40 0.40 -
P/RPS 1.32 1.75 3.45 0.81 1.22 1.78 3.48 -47.56%
P/EPS 13.93 18.43 38.16 7.76 12.05 17.47 33.61 -44.38%
EY 7.18 5.43 2.62 12.88 8.30 5.73 2.98 79.62%
DY 2.22 2.50 0.00 5.56 2.50 2.50 2.50 -7.60%
P/NAPS 2.05 1.82 1.82 1.64 2.00 1.90 2.00 1.65%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 22/02/13 05/11/12 27/08/12 18/05/12 17/02/12 02/11/11 -
Price 0.44 0.40 0.40 0.38 0.37 0.39 0.45 -
P/RPS 1.29 1.75 3.45 0.86 1.13 1.74 3.91 -52.22%
P/EPS 13.62 18.43 38.16 8.19 11.14 17.03 37.82 -49.35%
EY 7.34 5.43 2.62 12.20 8.97 5.87 2.64 97.60%
DY 2.27 2.50 0.00 5.26 2.70 2.56 2.22 1.49%
P/NAPS 2.00 1.82 1.82 1.73 1.85 1.86 2.25 -7.54%

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