[SCICOM] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
09-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -63.56%
YoY- 51.52%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 140,975 106,493 71,656 33,841 122,668 90,547 60,577 75.88%
PBT 12,599 9,487 6,291 2,824 7,502 6,277 4,330 104.21%
Tax 678 -11 -28 214 835 157 -107 -
NP 13,277 9,476 6,263 3,038 8,337 6,434 4,223 115.06%
-
NP to SH 13,282 9,476 6,263 3,038 8,337 6,434 4,223 115.11%
-
Tax Rate -5.38% 0.12% 0.45% -7.58% -11.13% -2.50% 2.47% -
Total Cost 127,698 97,017 65,393 30,803 114,331 84,113 56,354 72.77%
-
Net Worth 59,162 56,263 56,130 56,458 50,446 50,514 50,463 11.21%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 5,916 2,961 2,954 - 6,637 6,646 3,983 30.27%
Div Payout % 44.54% 31.25% 47.17% - 79.62% 103.31% 94.34% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 59,162 56,263 56,130 56,458 50,446 50,514 50,463 11.21%
NOSH 295,812 296,124 295,424 268,849 265,509 265,867 265,597 7.46%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.42% 8.90% 8.74% 8.98% 6.80% 7.11% 6.97% -
ROE 22.45% 16.84% 11.16% 5.38% 16.53% 12.74% 8.37% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 47.66 35.96 24.26 12.59 46.20 34.06 22.81 63.65%
EPS 4.49 3.20 2.12 1.13 3.14 2.42 1.59 100.16%
DPS 2.00 1.00 1.00 0.00 2.50 2.50 1.50 21.20%
NAPS 0.20 0.19 0.19 0.21 0.19 0.19 0.19 3.48%
Adjusted Per Share Value based on latest NOSH - 268,849
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 39.66 29.96 20.16 9.52 34.51 25.47 17.04 75.89%
EPS 3.74 2.67 1.76 0.85 2.35 1.81 1.19 115.01%
DPS 1.66 0.83 0.83 0.00 1.87 1.87 1.12 30.08%
NAPS 0.1664 0.1583 0.1579 0.1588 0.1419 0.1421 0.142 11.18%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.39 0.40 0.42 0.46 0.49 0.39 0.41 -
P/RPS 0.82 1.11 1.73 3.65 1.06 1.15 1.80 -40.87%
P/EPS 8.69 12.50 19.81 40.71 15.61 16.12 25.79 -51.67%
EY 11.51 8.00 5.05 2.46 6.41 6.21 3.88 106.86%
DY 5.13 2.50 2.38 0.00 5.10 6.41 3.66 25.32%
P/NAPS 1.95 2.11 2.21 2.19 2.58 2.05 2.16 -6.60%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 04/05/11 28/02/11 09/11/10 27/08/10 12/05/10 03/02/10 -
Price 0.39 0.45 0.39 0.41 0.39 0.43 0.40 -
P/RPS 0.82 1.25 1.61 3.26 0.84 1.26 1.75 -39.75%
P/EPS 8.69 14.06 18.40 36.28 12.42 17.77 25.16 -50.86%
EY 11.51 7.11 5.44 2.76 8.05 5.63 3.98 103.37%
DY 5.13 2.22 2.56 0.00 6.41 5.81 3.75 23.30%
P/NAPS 1.95 2.37 2.05 1.95 2.05 2.26 2.11 -5.13%

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