[SCICOM] QoQ Quarter Result on 30-Jun-2010 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -13.93%
YoY- -51.49%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 34,837 37,815 33,841 32,121 29,970 29,570 31,007 8.08%
PBT 3,196 3,467 2,824 1,347 1,947 2,390 1,940 39.53%
Tax 17 -242 214 556 264 -172 65 -59.13%
NP 3,213 3,225 3,038 1,903 2,211 2,218 2,005 36.97%
-
NP to SH 3,213 3,225 3,038 1,903 2,211 2,218 2,005 36.97%
-
Tax Rate -0.53% 6.98% -7.58% -41.28% -13.56% 7.20% -3.35% -
Total Cost 31,624 34,590 30,803 30,218 27,759 27,352 29,002 5.94%
-
Net Worth 56,524 56,215 56,458 50,925 50,613 50,169 50,124 8.34%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 2,958 - - 2,663 3,960 - -
Div Payout % - 91.74% - - 120.48% 178.57% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 56,524 56,215 56,458 50,925 50,613 50,169 50,124 8.34%
NOSH 297,499 295,871 268,849 268,028 266,385 264,047 263,815 8.34%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.22% 8.53% 8.98% 5.92% 7.38% 7.50% 6.47% -
ROE 5.68% 5.74% 5.38% 3.74% 4.37% 4.42% 4.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.71 12.78 12.59 11.98 11.25 11.20 11.75 -0.22%
EPS 1.08 1.09 1.13 0.71 0.83 0.84 0.76 26.42%
DPS 0.00 1.00 0.00 0.00 1.00 1.50 0.00 -
NAPS 0.19 0.19 0.21 0.19 0.19 0.19 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 268,028
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 9.80 10.64 9.52 9.04 8.43 8.32 8.72 8.10%
EPS 0.90 0.91 0.85 0.54 0.62 0.62 0.56 37.24%
DPS 0.00 0.83 0.00 0.00 0.75 1.11 0.00 -
NAPS 0.159 0.1582 0.1588 0.1433 0.1424 0.1411 0.141 8.34%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.40 0.42 0.46 0.49 0.39 0.41 0.30 -
P/RPS 3.42 3.29 3.65 4.09 3.47 3.66 2.55 21.63%
P/EPS 37.04 38.53 40.71 69.01 46.99 48.81 39.47 -4.15%
EY 2.70 2.60 2.46 1.45 2.13 2.05 2.53 4.43%
DY 0.00 2.38 0.00 0.00 2.56 3.66 0.00 -
P/NAPS 2.11 2.21 2.19 2.58 2.05 2.16 1.58 21.29%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 04/05/11 28/02/11 09/11/10 27/08/10 12/05/10 03/02/10 29/01/10 -
Price 0.45 0.39 0.41 0.39 0.43 0.40 0.40 -
P/RPS 3.84 3.05 3.26 3.25 3.82 3.57 3.40 8.45%
P/EPS 41.67 35.78 36.28 54.93 51.81 47.62 52.63 -14.42%
EY 2.40 2.79 2.76 1.82 1.93 2.10 1.90 16.86%
DY 0.00 2.56 0.00 0.00 2.33 3.75 0.00 -
P/NAPS 2.37 2.05 1.95 2.05 2.26 2.11 2.11 8.06%

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