[SCICOM] QoQ Quarter Result on 30-Jun-2013 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 68.16%
YoY- 34.95%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 39,900 38,508 37,025 33,120 32,845 33,520 34,359 10.49%
PBT 5,825 5,326 5,066 5,059 3,010 3,511 3,072 53.25%
Tax -16 5 135 102 22 -232 12 -
NP 5,809 5,331 5,201 5,161 3,032 3,279 3,084 52.57%
-
NP to SH 5,915 5,465 5,228 5,282 3,141 3,324 3,105 53.73%
-
Tax Rate 0.27% -0.09% -2.66% -2.02% -0.73% 6.61% -0.39% -
Total Cost 34,091 33,177 31,824 27,959 29,813 30,241 31,275 5.92%
-
Net Worth 71,090 74,052 71,090 71,090 65,166 65,166 65,166 5.97%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 5,924 5,924 2,962 5,924 - 2,962 - -
Div Payout % 100.16% 108.40% 56.66% 112.16% - 89.11% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 71,090 74,052 71,090 71,090 65,166 65,166 65,166 5.97%
NOSH 296,211 296,211 296,211 296,211 296,211 296,211 296,211 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.56% 13.84% 14.05% 15.58% 9.23% 9.78% 8.98% -
ROE 8.32% 7.38% 7.35% 7.43% 4.82% 5.10% 4.76% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 13.47 13.00 12.50 11.18 11.09 11.32 11.60 10.48%
EPS 2.00 1.85 1.76 1.78 1.06 1.12 1.05 53.72%
DPS 2.00 2.00 1.00 2.00 0.00 1.00 0.00 -
NAPS 0.24 0.25 0.24 0.24 0.22 0.22 0.22 5.97%
Adjusted Per Share Value based on latest NOSH - 296,211
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.23 10.83 10.42 9.32 9.24 9.43 9.67 10.49%
EPS 1.66 1.54 1.47 1.49 0.88 0.94 0.87 53.89%
DPS 1.67 1.67 0.83 1.67 0.00 0.83 0.00 -
NAPS 0.20 0.2083 0.20 0.20 0.1833 0.1833 0.1833 5.99%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.93 0.71 0.51 0.48 0.45 0.40 0.40 -
P/RPS 6.90 5.46 4.08 4.29 4.06 3.53 3.45 58.80%
P/EPS 46.57 38.48 28.90 26.92 42.44 35.65 38.16 14.21%
EY 2.15 2.60 3.46 3.71 2.36 2.81 2.62 -12.35%
DY 2.15 2.82 1.96 4.17 0.00 2.50 0.00 -
P/NAPS 3.88 2.84 2.13 2.00 2.05 1.82 1.82 65.71%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 21/02/14 18/11/13 29/08/13 23/05/13 22/02/13 05/11/12 -
Price 1.06 0.775 0.715 0.445 0.44 0.40 0.40 -
P/RPS 7.87 5.96 5.72 3.98 3.97 3.53 3.45 73.37%
P/EPS 53.08 42.01 40.51 24.96 41.49 35.65 38.16 24.63%
EY 1.88 2.38 2.47 4.01 2.41 2.81 2.62 -19.86%
DY 1.89 2.58 1.40 4.49 0.00 2.50 0.00 -
P/NAPS 4.42 3.10 2.98 1.85 2.00 1.82 1.82 80.77%

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