[SCICOM] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 39.7%
YoY- 56.22%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 128,701 85,468 43,479 160,143 115,433 75,533 37,025 129.64%
PBT 23,627 14,711 7,166 22,313 16,217 10,392 5,066 179.40%
Tax 38 -97 -83 90 124 140 135 -57.08%
NP 23,665 14,614 7,083 22,403 16,341 10,532 5,201 174.84%
-
NP to SH 24,099 14,943 7,250 23,202 16,608 10,693 5,228 177.23%
-
Tax Rate -0.16% 0.66% 1.16% -0.40% -0.76% -1.35% -2.66% -
Total Cost 105,036 70,854 36,396 137,740 99,092 65,001 31,824 121.83%
-
Net Worth 78,199 74,645 74,052 71,090 71,090 74,052 71,090 6.56%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 19,549 12,440 4,443 20,734 14,810 8,886 2,962 252.25%
Div Payout % 81.12% 83.26% 61.29% 89.37% 89.18% 83.10% 56.66% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 78,199 74,645 74,052 71,090 71,090 74,052 71,090 6.56%
NOSH 355,454 355,454 296,211 296,211 296,211 296,211 296,211 12.93%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 18.39% 17.10% 16.29% 13.99% 14.16% 13.94% 14.05% -
ROE 30.82% 20.02% 9.79% 32.64% 23.36% 14.44% 7.35% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 36.21 24.04 14.68 54.06 38.97 25.50 12.50 103.34%
EPS 7.18 4.59 2.45 7.83 5.61 3.61 1.76 155.53%
DPS 5.50 3.50 1.50 7.00 5.00 3.00 1.00 211.90%
NAPS 0.22 0.21 0.25 0.24 0.24 0.25 0.24 -5.64%
Adjusted Per Share Value based on latest NOSH - 296,211
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 36.17 24.02 12.22 45.00 32.44 21.23 10.40 129.72%
EPS 6.77 4.20 2.04 6.52 4.67 3.00 1.47 177.06%
DPS 5.49 3.50 1.25 5.83 4.16 2.50 0.83 252.77%
NAPS 0.2197 0.2098 0.2081 0.1998 0.1998 0.2081 0.1998 6.54%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.99 1.52 2.01 1.08 0.93 0.71 0.51 -
P/RPS 5.50 6.32 13.69 2.00 2.39 2.78 4.08 22.05%
P/EPS 29.35 36.16 82.12 13.79 16.59 19.67 28.90 1.03%
EY 3.41 2.77 1.22 7.25 6.03 5.08 3.46 -0.96%
DY 2.76 2.30 0.75 6.48 5.38 4.23 1.96 25.65%
P/NAPS 9.05 7.24 8.04 4.50 3.88 2.84 2.13 162.56%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 09/02/15 17/11/14 27/08/14 26/05/14 21/02/14 18/11/13 -
Price 2.10 1.87 2.00 1.35 1.06 0.775 0.715 -
P/RPS 5.80 7.78 13.63 2.50 2.72 3.04 5.72 0.93%
P/EPS 30.97 44.48 81.71 17.23 18.91 21.47 40.51 -16.40%
EY 3.23 2.25 1.22 5.80 5.29 4.66 2.47 19.60%
DY 2.62 1.87 0.75 5.19 4.72 3.87 1.40 51.91%
P/NAPS 9.55 8.90 8.00 5.63 4.42 3.10 2.98 117.52%

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