[SCICOM] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
17-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 92.0%
YoY- 8.49%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 34,359 131,226 96,719 66,531 34,225 140,975 106,493 -52.86%
PBT 3,072 13,488 9,901 6,981 3,792 12,599 9,487 -52.74%
Tax 12 125 -81 -187 -253 678 -11 -
NP 3,084 13,613 9,820 6,794 3,539 13,277 9,476 -52.58%
-
NP to SH 3,105 13,736 9,821 6,795 3,539 13,282 9,476 -52.37%
-
Tax Rate -0.39% -0.93% 0.82% 2.68% 6.67% -5.38% 0.12% -
Total Cost 31,275 117,613 86,899 59,737 30,686 127,698 97,017 -52.88%
-
Net Worth 65,166 65,166 59,162 62,312 59,478 59,162 56,263 10.25%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 5,924 2,958 2,967 2,973 5,916 2,961 -
Div Payout % - 43.13% 30.12% 43.67% 84.03% 44.54% 31.25% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 65,166 65,166 59,162 62,312 59,478 59,162 56,263 10.25%
NOSH 296,211 296,211 295,813 296,724 297,394 295,812 296,124 0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.98% 10.37% 10.15% 10.21% 10.34% 9.42% 8.90% -
ROE 4.76% 21.08% 16.60% 10.90% 5.95% 22.45% 16.84% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.60 44.30 32.70 22.42 11.51 47.66 35.96 -52.86%
EPS 1.05 4.64 3.32 2.29 1.19 4.49 3.20 -52.33%
DPS 0.00 2.00 1.00 1.00 1.00 2.00 1.00 -
NAPS 0.22 0.22 0.20 0.21 0.20 0.20 0.19 10.23%
Adjusted Per Share Value based on latest NOSH - 295,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.67 36.92 27.21 18.72 9.63 39.66 29.96 -52.84%
EPS 0.87 3.86 2.76 1.91 1.00 3.74 2.67 -52.55%
DPS 0.00 1.67 0.83 0.83 0.84 1.66 0.83 -
NAPS 0.1833 0.1833 0.1664 0.1753 0.1673 0.1664 0.1583 10.23%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.40 0.36 0.40 0.40 0.40 0.39 0.40 -
P/RPS 3.45 0.81 1.22 1.78 3.48 0.82 1.11 112.53%
P/EPS 38.16 7.76 12.05 17.47 33.61 8.69 12.50 110.01%
EY 2.62 12.88 8.30 5.73 2.98 11.51 8.00 -52.39%
DY 0.00 5.56 2.50 2.50 2.50 5.13 2.50 -
P/NAPS 1.82 1.64 2.00 1.90 2.00 1.95 2.11 -9.36%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 05/11/12 27/08/12 18/05/12 17/02/12 02/11/11 15/08/11 04/05/11 -
Price 0.40 0.38 0.37 0.39 0.45 0.39 0.45 -
P/RPS 3.45 0.86 1.13 1.74 3.91 0.82 1.25 96.39%
P/EPS 38.16 8.19 11.14 17.03 37.82 8.69 14.06 94.21%
EY 2.62 12.20 8.97 5.87 2.64 11.51 7.11 -48.50%
DY 0.00 5.26 2.70 2.56 2.22 5.13 2.22 -
P/NAPS 1.82 1.73 1.85 1.86 2.25 1.95 2.37 -16.10%

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