[SCICOM] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 48.86%
YoY- -2.56%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 75,533 37,025 133,844 100,724 67,879 34,359 131,226 -30.73%
PBT 10,392 5,066 14,652 9,593 6,583 3,072 13,488 -15.91%
Tax 140 135 -96 -198 -220 12 125 7.82%
NP 10,532 5,201 14,556 9,395 6,363 3,084 13,613 -15.68%
-
NP to SH 10,693 5,228 14,852 9,570 6,429 3,105 13,736 -15.33%
-
Tax Rate -1.35% -2.66% 0.66% 2.06% 3.34% -0.39% -0.93% -
Total Cost 65,001 31,824 119,288 91,329 61,516 31,275 117,613 -32.58%
-
Net Worth 74,052 71,090 71,090 65,166 65,166 65,166 65,166 8.87%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 8,886 2,962 8,886 2,962 2,962 - 5,924 30.94%
Div Payout % 83.10% 56.66% 59.83% 30.95% 46.07% - 43.13% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 74,052 71,090 71,090 65,166 65,166 65,166 65,166 8.87%
NOSH 296,211 296,211 296,211 296,211 296,211 296,211 296,211 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.94% 14.05% 10.88% 9.33% 9.37% 8.98% 10.37% -
ROE 14.44% 7.35% 20.89% 14.69% 9.87% 4.76% 21.08% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 25.50 12.50 45.19 34.00 22.92 11.60 44.30 -30.73%
EPS 3.61 1.76 5.01 3.23 2.17 1.05 4.64 -15.36%
DPS 3.00 1.00 3.00 1.00 1.00 0.00 2.00 30.94%
NAPS 0.25 0.24 0.24 0.22 0.22 0.22 0.22 8.87%
Adjusted Per Share Value based on latest NOSH - 296,211
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.25 10.42 37.65 28.34 19.10 9.67 36.92 -30.73%
EPS 3.01 1.47 4.18 2.69 1.81 0.87 3.86 -15.24%
DPS 2.50 0.83 2.50 0.83 0.83 0.00 1.67 30.76%
NAPS 0.2083 0.20 0.20 0.1833 0.1833 0.1833 0.1833 8.87%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.71 0.51 0.48 0.45 0.40 0.40 0.36 -
P/RPS 2.78 4.08 1.06 1.32 1.75 3.45 0.81 127.02%
P/EPS 19.67 28.90 9.57 13.93 18.43 38.16 7.76 85.59%
EY 5.08 3.46 10.45 7.18 5.43 2.62 12.88 -46.12%
DY 4.23 1.96 6.25 2.22 2.50 0.00 5.56 -16.62%
P/NAPS 2.84 2.13 2.00 2.05 1.82 1.82 1.64 44.06%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 18/11/13 29/08/13 23/05/13 22/02/13 05/11/12 27/08/12 -
Price 0.775 0.715 0.445 0.44 0.40 0.40 0.38 -
P/RPS 3.04 5.72 0.98 1.29 1.75 3.45 0.86 131.51%
P/EPS 21.47 40.51 8.88 13.62 18.43 38.16 8.19 89.78%
EY 4.66 2.47 11.27 7.34 5.43 2.62 12.20 -47.26%
DY 3.87 1.40 6.74 2.27 2.50 0.00 5.26 -18.45%
P/NAPS 3.10 2.98 1.85 2.00 1.82 1.82 1.73 47.37%

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