[SCICOM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -68.75%
YoY- 38.68%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 176,834 128,701 85,468 43,479 160,143 115,433 75,533 76.58%
PBT 34,043 23,627 14,711 7,166 22,313 16,217 10,392 121.05%
Tax 123 38 -97 -83 90 124 140 -8.29%
NP 34,166 23,665 14,614 7,083 22,403 16,341 10,532 119.61%
-
NP to SH 34,694 24,099 14,943 7,250 23,202 16,608 10,693 119.63%
-
Tax Rate -0.36% -0.16% 0.66% 1.16% -0.40% -0.76% -1.35% -
Total Cost 142,668 105,036 70,854 36,396 137,740 99,092 65,001 69.13%
-
Net Worth 81,754 78,199 74,645 74,052 71,090 71,090 74,052 6.83%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 26,659 19,549 12,440 4,443 20,734 14,810 8,886 108.43%
Div Payout % 76.84% 81.12% 83.26% 61.29% 89.37% 89.18% 83.10% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 81,754 78,199 74,645 74,052 71,090 71,090 74,052 6.83%
NOSH 355,454 355,454 355,454 296,211 296,211 296,211 296,211 12.96%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.32% 18.39% 17.10% 16.29% 13.99% 14.16% 13.94% -
ROE 42.44% 30.82% 20.02% 9.79% 32.64% 23.36% 14.44% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 49.75 36.21 24.04 14.68 54.06 38.97 25.50 56.32%
EPS 9.76 7.18 4.59 2.45 7.83 5.61 3.61 94.42%
DPS 7.50 5.50 3.50 1.50 7.00 5.00 3.00 84.51%
NAPS 0.23 0.22 0.21 0.25 0.24 0.24 0.25 -5.42%
Adjusted Per Share Value based on latest NOSH - 296,211
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 49.75 36.21 24.04 12.23 45.05 32.47 21.25 76.58%
EPS 9.76 7.18 4.59 2.04 6.53 4.67 3.01 119.54%
DPS 7.50 5.50 3.50 1.25 5.83 4.17 2.50 108.42%
NAPS 0.23 0.22 0.21 0.2083 0.20 0.20 0.2083 6.84%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.04 1.99 1.52 2.01 1.08 0.93 0.71 -
P/RPS 4.10 5.50 6.32 13.69 2.00 2.39 2.78 29.65%
P/EPS 20.90 29.35 36.16 82.12 13.79 16.59 19.67 4.13%
EY 4.78 3.41 2.77 1.22 7.25 6.03 5.08 -3.98%
DY 3.68 2.76 2.30 0.75 6.48 5.38 4.23 -8.89%
P/NAPS 8.87 9.05 7.24 8.04 4.50 3.88 2.84 114.11%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 25/05/15 09/02/15 17/11/14 27/08/14 26/05/14 21/02/14 -
Price 1.75 2.10 1.87 2.00 1.35 1.06 0.775 -
P/RPS 3.52 5.80 7.78 13.63 2.50 2.72 3.04 10.29%
P/EPS 17.93 30.97 44.48 81.71 17.23 18.91 21.47 -11.34%
EY 5.58 3.23 2.25 1.22 5.80 5.29 4.66 12.79%
DY 4.29 2.62 1.87 0.75 5.19 4.72 3.87 7.13%
P/NAPS 7.61 9.55 8.90 8.00 5.63 4.42 3.10 82.27%

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