[SCICOM] QoQ Quarter Result on 30-Jun-2009 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 547.32%
YoY- 61.71%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 29,970 29,570 31,007 37,476 36,804 36,965 33,427 -7.02%
PBT 1,947 2,390 1,940 3,865 -559 3,202 3,021 -25.40%
Tax 264 -172 65 58 -318 -367 -201 -
NP 2,211 2,218 2,005 3,923 -877 2,835 2,820 -14.98%
-
NP to SH 2,211 2,218 2,005 3,923 -877 2,835 2,820 -14.98%
-
Tax Rate -13.56% 7.20% -3.35% -1.50% - 11.46% 6.65% -
Total Cost 27,759 27,352 29,002 33,553 37,681 34,130 30,607 -6.30%
-
Net Worth 50,613 50,169 50,124 50,362 45,178 50,341 47,886 3.76%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 2,663 3,960 - - 2,657 2,649 - -
Div Payout % 120.48% 178.57% - - 0.00% 93.46% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 50,613 50,169 50,124 50,362 45,178 50,341 47,886 3.76%
NOSH 266,385 264,047 263,815 265,067 265,757 264,953 266,037 0.08%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.38% 7.50% 6.47% 10.47% -2.38% 7.67% 8.44% -
ROE 4.37% 4.42% 4.00% 7.79% -1.94% 5.63% 5.89% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 11.25 11.20 11.75 14.14 13.85 13.95 12.56 -7.08%
EPS 0.83 0.84 0.76 1.48 -0.33 1.07 1.06 -15.05%
DPS 1.00 1.50 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.17 0.19 0.18 3.67%
Adjusted Per Share Value based on latest NOSH - 265,067
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 8.43 8.32 8.72 10.54 10.35 10.40 9.40 -7.00%
EPS 0.62 0.62 0.56 1.10 -0.25 0.80 0.79 -14.92%
DPS 0.75 1.11 0.00 0.00 0.75 0.75 0.00 -
NAPS 0.1424 0.1411 0.141 0.1417 0.1271 0.1416 0.1347 3.77%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.39 0.41 0.30 0.22 0.26 0.33 0.34 -
P/RPS 3.47 3.66 2.55 1.56 1.88 2.37 2.71 17.93%
P/EPS 46.99 48.81 39.47 14.86 -78.79 30.84 32.08 29.00%
EY 2.13 2.05 2.53 6.73 -1.27 3.24 3.12 -22.48%
DY 2.56 3.66 0.00 0.00 3.85 3.03 0.00 -
P/NAPS 2.05 2.16 1.58 1.16 1.53 1.74 1.89 5.57%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 12/05/10 03/02/10 29/01/10 28/08/09 06/05/09 04/02/09 22/10/08 -
Price 0.43 0.40 0.40 0.23 0.25 0.26 0.27 -
P/RPS 3.82 3.57 3.40 1.63 1.81 1.86 2.15 46.74%
P/EPS 51.81 47.62 52.63 15.54 -75.76 24.30 25.47 60.61%
EY 1.93 2.10 1.90 6.43 -1.32 4.12 3.93 -37.78%
DY 2.33 3.75 0.00 0.00 4.00 3.85 0.00 -
P/NAPS 2.26 2.11 2.11 1.21 1.47 1.37 1.50 31.45%

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