[SCICOM] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 55.19%
YoY- 8.12%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 115,433 75,533 37,025 133,844 100,724 67,879 34,359 124.48%
PBT 16,217 10,392 5,066 14,652 9,593 6,583 3,072 203.48%
Tax 124 140 135 -96 -198 -220 12 375.09%
NP 16,341 10,532 5,201 14,556 9,395 6,363 3,084 204.24%
-
NP to SH 16,608 10,693 5,228 14,852 9,570 6,429 3,105 206.15%
-
Tax Rate -0.76% -1.35% -2.66% 0.66% 2.06% 3.34% -0.39% -
Total Cost 99,092 65,001 31,824 119,288 91,329 61,516 31,275 115.87%
-
Net Worth 71,090 74,052 71,090 71,090 65,166 65,166 65,166 5.97%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 14,810 8,886 2,962 8,886 2,962 2,962 - -
Div Payout % 89.18% 83.10% 56.66% 59.83% 30.95% 46.07% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 71,090 74,052 71,090 71,090 65,166 65,166 65,166 5.97%
NOSH 296,211 296,211 296,211 296,211 296,211 296,211 296,211 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.16% 13.94% 14.05% 10.88% 9.33% 9.37% 8.98% -
ROE 23.36% 14.44% 7.35% 20.89% 14.69% 9.87% 4.76% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 38.97 25.50 12.50 45.19 34.00 22.92 11.60 124.47%
EPS 5.61 3.61 1.76 5.01 3.23 2.17 1.05 205.93%
DPS 5.00 3.00 1.00 3.00 1.00 1.00 0.00 -
NAPS 0.24 0.25 0.24 0.24 0.22 0.22 0.22 5.97%
Adjusted Per Share Value based on latest NOSH - 296,211
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.44 21.23 10.40 37.61 28.30 19.07 9.66 124.41%
EPS 4.67 3.00 1.47 4.17 2.69 1.81 0.87 206.88%
DPS 4.16 2.50 0.83 2.50 0.83 0.83 0.00 -
NAPS 0.1998 0.2081 0.1998 0.1998 0.1831 0.1831 0.1831 5.99%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.93 0.71 0.51 0.48 0.45 0.40 0.40 -
P/RPS 2.39 2.78 4.08 1.06 1.32 1.75 3.45 -21.72%
P/EPS 16.59 19.67 28.90 9.57 13.93 18.43 38.16 -42.64%
EY 6.03 5.08 3.46 10.45 7.18 5.43 2.62 74.40%
DY 5.38 4.23 1.96 6.25 2.22 2.50 0.00 -
P/NAPS 3.88 2.84 2.13 2.00 2.05 1.82 1.82 65.71%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 21/02/14 18/11/13 29/08/13 23/05/13 22/02/13 05/11/12 -
Price 1.06 0.775 0.715 0.445 0.44 0.40 0.40 -
P/RPS 2.72 3.04 5.72 0.98 1.29 1.75 3.45 -14.66%
P/EPS 18.91 21.47 40.51 8.88 13.62 18.43 38.16 -37.40%
EY 5.29 4.66 2.47 11.27 7.34 5.43 2.62 59.81%
DY 4.72 3.87 1.40 6.74 2.27 2.50 0.00 -
P/NAPS 4.42 3.10 2.98 1.85 2.00 1.82 1.82 80.77%

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