[SCICOM] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 55.32%
YoY- 73.54%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 85,468 43,479 160,143 115,433 75,533 37,025 133,844 -25.78%
PBT 14,711 7,166 22,313 16,217 10,392 5,066 14,652 0.26%
Tax -97 -83 90 124 140 135 -96 0.69%
NP 14,614 7,083 22,403 16,341 10,532 5,201 14,556 0.26%
-
NP to SH 14,943 7,250 23,202 16,608 10,693 5,228 14,852 0.40%
-
Tax Rate 0.66% 1.16% -0.40% -0.76% -1.35% -2.66% 0.66% -
Total Cost 70,854 36,396 137,740 99,092 65,001 31,824 119,288 -29.27%
-
Net Worth 74,645 74,052 71,090 71,090 74,052 71,090 71,090 3.29%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 12,440 4,443 20,734 14,810 8,886 2,962 8,886 25.06%
Div Payout % 83.26% 61.29% 89.37% 89.18% 83.10% 56.66% 59.83% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 74,645 74,052 71,090 71,090 74,052 71,090 71,090 3.29%
NOSH 355,454 296,211 296,211 296,211 296,211 296,211 296,211 12.88%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 17.10% 16.29% 13.99% 14.16% 13.94% 14.05% 10.88% -
ROE 20.02% 9.79% 32.64% 23.36% 14.44% 7.35% 20.89% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 24.04 14.68 54.06 38.97 25.50 12.50 45.19 -34.27%
EPS 4.59 2.45 7.83 5.61 3.61 1.76 5.01 -5.65%
DPS 3.50 1.50 7.00 5.00 3.00 1.00 3.00 10.79%
NAPS 0.21 0.25 0.24 0.24 0.25 0.24 0.24 -8.49%
Adjusted Per Share Value based on latest NOSH - 296,211
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 24.04 12.23 45.05 32.47 21.25 10.42 37.65 -25.78%
EPS 4.59 2.04 6.53 4.67 3.01 1.47 4.18 6.41%
DPS 3.50 1.25 5.83 4.17 2.50 0.83 2.50 25.06%
NAPS 0.21 0.2083 0.20 0.20 0.2083 0.20 0.20 3.29%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.52 2.01 1.08 0.93 0.71 0.51 0.48 -
P/RPS 6.32 13.69 2.00 2.39 2.78 4.08 1.06 227.73%
P/EPS 36.16 82.12 13.79 16.59 19.67 28.90 9.57 142.00%
EY 2.77 1.22 7.25 6.03 5.08 3.46 10.45 -58.63%
DY 2.30 0.75 6.48 5.38 4.23 1.96 6.25 -48.55%
P/NAPS 7.24 8.04 4.50 3.88 2.84 2.13 2.00 135.20%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 09/02/15 17/11/14 27/08/14 26/05/14 21/02/14 18/11/13 29/08/13 -
Price 1.87 2.00 1.35 1.06 0.775 0.715 0.445 -
P/RPS 7.78 13.63 2.50 2.72 3.04 5.72 0.98 296.45%
P/EPS 44.48 81.71 17.23 18.91 21.47 40.51 8.88 191.89%
EY 2.25 1.22 5.80 5.29 4.66 2.47 11.27 -65.74%
DY 1.87 0.75 5.19 4.72 3.87 1.40 6.74 -57.36%
P/NAPS 8.90 8.00 5.63 4.42 3.10 2.98 1.85 184.16%

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