[SCICOM] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
04-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 100.53%
YoY- 124.32%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 31,007 144,672 107,196 70,392 33,427 118,272 86,414 -49.47%
PBT 1,940 9,529 5,664 6,223 3,021 6,500 3,872 -36.89%
Tax 65 -828 -886 -568 -201 -444 -242 -
NP 2,005 8,701 4,778 5,655 2,820 6,056 3,630 -32.65%
-
NP to SH 2,005 8,701 4,778 5,655 2,820 6,056 3,630 -32.65%
-
Tax Rate -3.35% 8.69% 15.64% 9.13% 6.65% 6.83% 6.25% -
Total Cost 29,002 135,971 102,418 64,737 30,607 112,216 82,784 -50.27%
-
Net Worth 50,124 50,402 45,125 50,443 47,886 45,154 42,394 11.80%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 5,305 5,308 2,654 - 5,312 2,649 -
Div Payout % - 60.98% 111.11% 46.95% - 87.72% 72.99% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 50,124 50,402 45,125 50,443 47,886 45,154 42,394 11.80%
NOSH 263,815 265,274 265,444 265,492 266,037 265,614 264,963 -0.28%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.47% 6.01% 4.46% 8.03% 8.44% 5.12% 4.20% -
ROE 4.00% 17.26% 10.59% 11.21% 5.89% 13.41% 8.56% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 11.75 54.54 40.38 26.51 12.56 44.53 32.61 -49.33%
EPS 0.76 3.28 1.80 2.13 1.06 2.28 1.37 -32.46%
DPS 0.00 2.00 2.00 1.00 0.00 2.00 1.00 -
NAPS 0.19 0.19 0.17 0.19 0.18 0.17 0.16 12.12%
Adjusted Per Share Value based on latest NOSH - 264,953
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.72 40.70 30.16 19.80 9.40 33.27 24.31 -49.48%
EPS 0.56 2.45 1.34 1.59 0.79 1.70 1.02 -32.92%
DPS 0.00 1.49 1.49 0.75 0.00 1.49 0.75 -
NAPS 0.141 0.1418 0.127 0.1419 0.1347 0.127 0.1193 11.77%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.30 0.22 0.26 0.33 0.34 0.38 0.36 -
P/RPS 2.55 0.40 0.64 1.24 2.71 0.85 1.10 75.06%
P/EPS 39.47 6.71 14.44 15.49 32.08 16.67 26.28 31.11%
EY 2.53 14.91 6.92 6.45 3.12 6.00 3.81 -23.86%
DY 0.00 9.09 7.69 3.03 0.00 5.26 2.78 -
P/NAPS 1.58 1.16 1.53 1.74 1.89 2.24 2.25 -20.97%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 29/01/10 28/08/09 06/05/09 04/02/09 22/10/08 25/08/08 29/04/08 -
Price 0.40 0.23 0.25 0.26 0.27 0.35 0.39 -
P/RPS 3.40 0.42 0.62 0.98 2.15 0.79 1.20 100.10%
P/EPS 52.63 7.01 13.89 12.21 25.47 15.35 28.47 50.56%
EY 1.90 14.26 7.20 8.19 3.93 6.51 3.51 -33.55%
DY 0.00 8.70 8.00 3.85 0.00 5.71 2.56 -
P/NAPS 2.11 1.21 1.47 1.37 1.50 2.06 2.44 -9.22%

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