[SCICOM] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 52.36%
YoY- 34.66%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 71,656 33,841 122,668 90,547 60,577 31,007 144,672 -37.31%
PBT 6,291 2,824 7,502 6,277 4,330 1,940 9,529 -24.12%
Tax -28 214 835 157 -107 65 -828 -89.47%
NP 6,263 3,038 8,337 6,434 4,223 2,005 8,701 -19.63%
-
NP to SH 6,263 3,038 8,337 6,434 4,223 2,005 8,701 -19.63%
-
Tax Rate 0.45% -7.58% -11.13% -2.50% 2.47% -3.35% 8.69% -
Total Cost 65,393 30,803 114,331 84,113 56,354 29,002 135,971 -38.53%
-
Net Worth 56,130 56,458 50,446 50,514 50,463 50,124 50,402 7.41%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,954 - 6,637 6,646 3,983 - 5,305 -32.24%
Div Payout % 47.17% - 79.62% 103.31% 94.34% - 60.98% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 56,130 56,458 50,446 50,514 50,463 50,124 50,402 7.41%
NOSH 295,424 268,849 265,509 265,867 265,597 263,815 265,274 7.41%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.74% 8.98% 6.80% 7.11% 6.97% 6.47% 6.01% -
ROE 11.16% 5.38% 16.53% 12.74% 8.37% 4.00% 17.26% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 24.26 12.59 46.20 34.06 22.81 11.75 54.54 -41.64%
EPS 2.12 1.13 3.14 2.42 1.59 0.76 3.28 -25.18%
DPS 1.00 0.00 2.50 2.50 1.50 0.00 2.00 -36.92%
NAPS 0.19 0.21 0.19 0.19 0.19 0.19 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 266,385
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 20.16 9.52 34.51 25.47 17.04 8.72 40.70 -37.31%
EPS 1.76 0.85 2.35 1.81 1.19 0.56 2.45 -19.74%
DPS 0.83 0.00 1.87 1.87 1.12 0.00 1.49 -32.22%
NAPS 0.1579 0.1588 0.1419 0.1421 0.142 0.141 0.1418 7.41%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.42 0.46 0.49 0.39 0.41 0.30 0.22 -
P/RPS 1.73 3.65 1.06 1.15 1.80 2.55 0.40 164.74%
P/EPS 19.81 40.71 15.61 16.12 25.79 39.47 6.71 105.39%
EY 5.05 2.46 6.41 6.21 3.88 2.53 14.91 -51.31%
DY 2.38 0.00 5.10 6.41 3.66 0.00 9.09 -58.97%
P/NAPS 2.21 2.19 2.58 2.05 2.16 1.58 1.16 53.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 09/11/10 27/08/10 12/05/10 03/02/10 29/01/10 28/08/09 -
Price 0.39 0.41 0.39 0.43 0.40 0.40 0.23 -
P/RPS 1.61 3.26 0.84 1.26 1.75 3.40 0.42 144.33%
P/EPS 18.40 36.28 12.42 17.77 25.16 52.63 7.01 89.94%
EY 5.44 2.76 8.05 5.63 3.98 1.90 14.26 -47.30%
DY 2.56 0.00 6.41 5.81 3.75 0.00 8.70 -55.66%
P/NAPS 2.05 1.95 2.05 2.26 2.11 2.11 1.21 41.98%

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