[SCICOM] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock

[SCICOM] SCICOM (MSC) BHD

Announcement Date

28-Jan-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- 135.39%

YoY- -61.29%

Quarter Report

Scicom Quarterly Announcement 31.12.2007.pdf

Latest QR

Upcoming QR

SCICOM's Result

SCICOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Cumulative Result
Revenue	33,427	118,272	86,414	60,292	29,337	109,003	82,540	-45.17%
YoY %	-71.74%	36.87%	43.33%	105.52%	-73.09%	32.06%	-	-
Horiz. %	40.50%	143.29%	104.69%	73.05%	35.54%	132.06%	100.00%	-
PBT	3,021	6,500	3,872	3,055	1,065	11,280	9,842	-54.39%
YoY %	-53.52%	67.87%	26.74%	186.85%	-90.56%	14.61%	-	-
Horiz. %	30.69%	66.04%	39.34%	31.04%	10.82%	114.61%	100.00%	-
Tax	-201	-444	-242	-150	36	31	-747	-58.22%
YoY %	54.73%	-83.47%	-61.33%	-516.67%	16.13%	104.15%	-	-
Horiz. %	26.91%	59.44%	32.40%	20.08%	-4.82%	-4.15%	100.00%	-
NP	2,820	6,056	3,630	2,905	1,101	11,311	9,095	-54.09%
YoY %	-53.43%	66.83%	24.96%	163.85%	-90.27%	24.37%	-	-
Horiz. %	31.01%	66.59%	39.91%	31.94%	12.11%	124.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,820	6,056	3,630	2,521	1,071	11,315	9,033	-53.88%
YoY %	-53.43%	66.83%	43.99%	135.39%	-90.53%	25.26%	-	-
Horiz. %	31.22%	67.04%	40.19%	27.91%	11.86%	125.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.65%	6.83%	6.25%	4.91%	-3.38%	-0.27%	7.59%	-
YoY %	-2.64%	9.28%	27.29%	245.27%	-1,151.85%	-103.56%	-	-
Horiz. %	87.62%	89.99%	82.35%	64.69%	-44.53%	-3.56%	100.00%	-
Total Cost	30,607	112,216	82,784	57,387	28,236	97,692	73,445	-44.11%
YoY %	-72.72%	35.55%	44.26%	103.24%	-71.10%	33.01%	-	-
Horiz. %	41.67%	152.79%	112.72%	78.14%	38.45%	133.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	47,886	45,154	42,394	45,112	42,839	44,423	41,293	10.34%
YoY %	6.05%	6.51%	-6.03%	5.31%	-3.57%	7.58%	-	-
Horiz. %	115.97%	109.35%	102.67%	109.25%	103.74%	107.58%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	-	5,312	2,649	2,653	2,677	7,839	7,742	-
YoY %	-	100.53%	-0.15%	-0.90%	-65.85%	1.25%	-	-
Horiz. %	-	68.61%	34.22%	34.27%	34.58%	101.25%	100.00%	-
Div Payout %	-	87.72%	72.99%	105.26%	250.00%	69.28%	85.71%	-
YoY %	-	20.18%	-30.66%	-57.90%	260.85%	-19.17%	-	-
Horiz. %	-	102.35%	85.16%	122.81%	291.68%	80.83%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	47,886	45,154	42,394	45,112	42,839	44,423	41,293	10.34%
YoY %	6.05%	6.51%	-6.03%	5.31%	-3.57%	7.58%	-	-
Horiz. %	115.97%	109.35%	102.67%	109.25%	103.74%	107.58%	100.00%	-
NOSH	266,037	265,614	264,963	265,368	267,749	261,316	258,085	2.03%
YoY %	0.16%	0.25%	-0.15%	-0.89%	2.46%	1.25%	-	-
Horiz. %	103.08%	102.92%	102.67%	102.82%	103.74%	101.25%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	8.44%	5.12%	4.20%	4.82%	3.75%	10.38%	11.02%	-
YoY %	64.84%	21.90%	-12.86%	28.53%	-63.87%	-5.81%	-	-
Horiz. %	76.59%	46.46%	38.11%	43.74%	34.03%	94.19%	100.00%	-
ROE	5.89%	13.41%	8.56%	5.59%	2.50%	25.47%	21.88%	-
YoY %	-56.08%	56.66%	53.13%	123.60%	-90.18%	16.41%	-	-
Horiz. %	26.92%	61.29%	39.12%	25.55%	11.43%	116.41%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	12.56	44.53	32.61	22.72	10.96	41.71	31.98	-46.27%
YoY %	-71.79%	36.55%	43.53%	107.30%	-73.72%	30.43%	-	-
Horiz. %	39.27%	139.24%	101.97%	71.04%	34.27%	130.43%	100.00%	-
EPS	1.06	2.28	1.37	0.95	0.40	4.33	3.50	-54.80%
YoY %	-53.51%	66.42%	44.21%	137.50%	-90.76%	23.71%	-	-
Horiz. %	30.29%	65.14%	39.14%	27.14%	11.43%	123.71%	100.00%	-
DPS	0.00	2.00	1.00	1.00	1.00	3.00	3.00	-
YoY %	0.00%	100.00%	0.00%	0.00%	-66.67%	0.00%	-	-
Horiz. %	0.00%	66.67%	33.33%	33.33%	33.33%	100.00%	100.00%	-
NAPS	0.18	0.17	0.16	0.17	0.16	0.17	0.16	8.14%
YoY %	5.88%	6.25%	-5.88%	6.25%	-5.88%	6.25%	-	-
Horiz. %	112.50%	106.25%	100.00%	106.25%	100.00%	106.25%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 263,636
RPS	9.40	33.27	24.31	16.96	8.25	30.67	23.22	-45.18%
YoY %	-71.75%	36.86%	43.34%	105.58%	-73.10%	32.08%	-	-
Horiz. %	40.48%	143.28%	104.69%	73.04%	35.53%	132.08%	100.00%	-
EPS	0.79	1.70	1.02	0.71	0.30	3.18	2.54	-53.99%
YoY %	-53.53%	66.67%	43.66%	136.67%	-90.57%	25.20%	-	-
Horiz. %	31.10%	66.93%	40.16%	27.95%	11.81%	125.20%	100.00%	-
DPS	0.00	1.49	0.75	0.75	0.75	2.21	2.18	-
YoY %	0.00%	98.67%	0.00%	0.00%	-66.06%	1.38%	-	-
Horiz. %	0.00%	68.35%	34.40%	34.40%	34.40%	101.38%	100.00%	-
NAPS	0.1347	0.127	0.1193	0.1269	0.1205	0.125	0.1162	10.32%
YoY %	6.06%	6.45%	-5.99%	5.31%	-3.60%	7.57%	-	-
Horiz. %	115.92%	109.29%	102.67%	109.21%	103.70%	107.57%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.34	0.38	0.36	0.37	0.51	0.60	0.59	-
P/RPS	2.71	0.85	1.10	1.63	4.65	1.44	1.84	29.35%
YoY %	218.82%	-22.73%	-32.52%	-64.95%	222.92%	-21.74%	-	-
Horiz. %	147.28%	46.20%	59.78%	88.59%	252.72%	78.26%	100.00%	-
P/EPS	32.08	16.67	26.28	38.95	127.50	13.86	16.86	53.37%
YoY %	92.44%	-36.57%	-32.53%	-69.45%	819.91%	-17.79%	-	-
Horiz. %	190.27%	98.87%	155.87%	231.02%	756.23%	82.21%	100.00%	-
EY	3.12	6.00	3.81	2.57	0.78	7.22	5.93	-34.75%
YoY %	-48.00%	57.48%	48.25%	229.49%	-89.20%	21.75%	-	-
Horiz. %	52.61%	101.18%	64.25%	43.34%	13.15%	121.75%	100.00%	-
DY	0.00	5.26	2.78	2.70	1.96	5.00	5.08	-
YoY %	0.00%	89.21%	2.96%	37.76%	-60.80%	-1.57%	-	-
Horiz. %	0.00%	103.54%	54.72%	53.15%	38.58%	98.43%	100.00%	-
P/NAPS	1.89	2.24	2.25	2.18	3.19	3.53	3.69	-35.90%
YoY %	-15.63%	-0.44%	3.21%	-31.66%	-9.63%	-4.34%	-	-
Horiz. %	51.22%	60.70%	60.98%	59.08%	86.45%	95.66%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	22/10/08	25/08/08	29/04/08	28/01/08	12/11/07	30/07/07	18/04/07	-
Price	0.27	0.35	0.39	0.40	0.47	0.54	0.56	-
P/RPS	2.15	0.79	1.20	1.76	4.29	1.29	1.75	14.66%
YoY %	172.15%	-34.17%	-31.82%	-58.97%	232.56%	-26.29%	-	-
Horiz. %	122.86%	45.14%	68.57%	100.57%	245.14%	73.71%	100.00%	-
P/EPS	25.47	15.35	28.47	42.11	117.50	12.47	16.00	36.21%
YoY %	65.93%	-46.08%	-32.39%	-64.16%	842.26%	-22.06%	-	-
Horiz. %	159.19%	95.94%	177.94%	263.19%	734.38%	77.94%	100.00%	-
EY	3.93	6.51	3.51	2.38	0.85	8.02	6.25	-26.54%
YoY %	-39.63%	85.47%	47.48%	180.00%	-89.40%	28.32%	-	-
Horiz. %	62.88%	104.16%	56.16%	38.08%	13.60%	128.32%	100.00%	-
DY	0.00	5.71	2.56	2.50	2.13	5.56	5.36	-
YoY %	0.00%	123.05%	2.40%	17.37%	-61.69%	3.73%	-	-
Horiz. %	0.00%	106.53%	47.76%	46.64%	39.74%	103.73%	100.00%	-
P/NAPS	1.50	2.06	2.44	2.35	2.94	3.18	3.50	-43.06%
YoY %	-27.18%	-15.57%	3.83%	-20.07%	-7.55%	-9.14%	-	-
Horiz. %	42.86%	58.86%	69.71%	67.14%	84.00%	90.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos