[SCICOM] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 107.05%
YoY- -5.39%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 37,025 133,844 100,724 67,879 34,359 131,226 96,719 -47.24%
PBT 5,066 14,652 9,593 6,583 3,072 13,488 9,901 -36.00%
Tax 135 -96 -198 -220 12 125 -81 -
NP 5,201 14,556 9,395 6,363 3,084 13,613 9,820 -34.51%
-
NP to SH 5,228 14,852 9,570 6,429 3,105 13,736 9,821 -34.29%
-
Tax Rate -2.66% 0.66% 2.06% 3.34% -0.39% -0.93% 0.82% -
Total Cost 31,824 119,288 91,329 61,516 31,275 117,613 86,899 -48.78%
-
Net Worth 71,090 71,090 65,166 65,166 65,166 65,166 59,162 13.01%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,962 8,886 2,962 2,962 - 5,924 2,958 0.09%
Div Payout % 56.66% 59.83% 30.95% 46.07% - 43.13% 30.12% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 71,090 71,090 65,166 65,166 65,166 65,166 59,162 13.01%
NOSH 296,211 296,211 296,211 296,211 296,211 296,211 295,813 0.08%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.05% 10.88% 9.33% 9.37% 8.98% 10.37% 10.15% -
ROE 7.35% 20.89% 14.69% 9.87% 4.76% 21.08% 16.60% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.50 45.19 34.00 22.92 11.60 44.30 32.70 -47.29%
EPS 1.76 5.01 3.23 2.17 1.05 4.64 3.32 -34.47%
DPS 1.00 3.00 1.00 1.00 0.00 2.00 1.00 0.00%
NAPS 0.24 0.24 0.22 0.22 0.22 0.22 0.20 12.91%
Adjusted Per Share Value based on latest NOSH - 296,211
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.40 37.61 28.30 19.07 9.66 36.88 27.18 -47.26%
EPS 1.47 4.17 2.69 1.81 0.87 3.86 2.76 -34.26%
DPS 0.83 2.50 0.83 0.83 0.00 1.66 0.83 0.00%
NAPS 0.1998 0.1998 0.1831 0.1831 0.1831 0.1831 0.1663 13.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.51 0.48 0.45 0.40 0.40 0.36 0.40 -
P/RPS 4.08 1.06 1.32 1.75 3.45 0.81 1.22 123.46%
P/EPS 28.90 9.57 13.93 18.43 38.16 7.76 12.05 79.07%
EY 3.46 10.45 7.18 5.43 2.62 12.88 8.30 -44.16%
DY 1.96 6.25 2.22 2.50 0.00 5.56 2.50 -14.96%
P/NAPS 2.13 2.00 2.05 1.82 1.82 1.64 2.00 4.28%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 29/08/13 23/05/13 22/02/13 05/11/12 27/08/12 18/05/12 -
Price 0.715 0.445 0.44 0.40 0.40 0.38 0.37 -
P/RPS 5.72 0.98 1.29 1.75 3.45 0.86 1.13 194.52%
P/EPS 40.51 8.88 13.62 18.43 38.16 8.19 11.14 136.28%
EY 2.47 11.27 7.34 5.43 2.62 12.20 8.97 -57.64%
DY 1.40 6.74 2.27 2.50 0.00 5.26 2.70 -35.43%
P/NAPS 2.98 1.85 2.00 1.82 1.82 1.73 1.85 37.37%

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