[SCICOM] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 104.53%
YoY- 66.32%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 43,479 160,143 115,433 75,533 37,025 133,844 100,724 -42.85%
PBT 7,166 22,313 16,217 10,392 5,066 14,652 9,593 -17.65%
Tax -83 90 124 140 135 -96 -198 -43.95%
NP 7,083 22,403 16,341 10,532 5,201 14,556 9,395 -17.15%
-
NP to SH 7,250 23,202 16,608 10,693 5,228 14,852 9,570 -16.88%
-
Tax Rate 1.16% -0.40% -0.76% -1.35% -2.66% 0.66% 2.06% -
Total Cost 36,396 137,740 99,092 65,001 31,824 119,288 91,329 -45.81%
-
Net Worth 74,052 71,090 71,090 74,052 71,090 71,090 65,166 8.88%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 4,443 20,734 14,810 8,886 2,962 8,886 2,962 31.00%
Div Payout % 61.29% 89.37% 89.18% 83.10% 56.66% 59.83% 30.95% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 74,052 71,090 71,090 74,052 71,090 71,090 65,166 8.88%
NOSH 296,211 296,211 296,211 296,211 296,211 296,211 296,211 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 16.29% 13.99% 14.16% 13.94% 14.05% 10.88% 9.33% -
ROE 9.79% 32.64% 23.36% 14.44% 7.35% 20.89% 14.69% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.68 54.06 38.97 25.50 12.50 45.19 34.00 -42.84%
EPS 2.45 7.83 5.61 3.61 1.76 5.01 3.23 -16.81%
DPS 1.50 7.00 5.00 3.00 1.00 3.00 1.00 31.00%
NAPS 0.25 0.24 0.24 0.25 0.24 0.24 0.22 8.88%
Adjusted Per Share Value based on latest NOSH - 296,211
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.23 45.05 32.47 21.25 10.42 37.65 28.34 -42.86%
EPS 2.04 6.53 4.67 3.01 1.47 4.18 2.69 -16.82%
DPS 1.25 5.83 4.17 2.50 0.83 2.50 0.83 31.35%
NAPS 0.2083 0.20 0.20 0.2083 0.20 0.20 0.1833 8.88%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.01 1.08 0.93 0.71 0.51 0.48 0.45 -
P/RPS 13.69 2.00 2.39 2.78 4.08 1.06 1.32 374.89%
P/EPS 82.12 13.79 16.59 19.67 28.90 9.57 13.93 225.98%
EY 1.22 7.25 6.03 5.08 3.46 10.45 7.18 -69.28%
DY 0.75 6.48 5.38 4.23 1.96 6.25 2.22 -51.46%
P/NAPS 8.04 4.50 3.88 2.84 2.13 2.00 2.05 148.48%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 27/08/14 26/05/14 21/02/14 18/11/13 29/08/13 23/05/13 -
Price 2.00 1.35 1.06 0.775 0.715 0.445 0.44 -
P/RPS 13.63 2.50 2.72 3.04 5.72 0.98 1.29 380.81%
P/EPS 81.71 17.23 18.91 21.47 40.51 8.88 13.62 229.80%
EY 1.22 5.80 5.29 4.66 2.47 11.27 7.34 -69.73%
DY 0.75 5.19 4.72 3.87 1.40 6.74 2.27 -52.17%
P/NAPS 8.00 5.63 4.42 3.10 2.98 1.85 2.00 151.77%

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