[SCICOM] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
02-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -7.02%
YoY- 16.49%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 34,507 30,188 32,306 34,225 34,482 34,837 37,815 -5.92%
PBT 3,586 2,920 3,189 3,792 3,112 3,196 3,467 2.27%
Tax 206 106 66 -253 689 17 -242 -
NP 3,792 3,026 3,255 3,539 3,801 3,213 3,225 11.41%
-
NP to SH 3,914 3,027 3,256 3,539 3,806 3,213 3,225 13.79%
-
Tax Rate -5.74% -3.63% -2.07% 6.67% -22.14% -0.53% 6.98% -
Total Cost 30,715 27,162 29,051 30,686 30,681 31,624 34,590 -7.62%
-
Net Worth 65,166 59,352 62,159 59,478 59,007 56,524 56,215 10.36%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 2,962 - 2,959 2,973 2,950 - 2,958 0.09%
Div Payout % 75.68% - 90.91% 84.03% 77.52% - 91.74% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 65,166 59,352 62,159 59,478 59,007 56,524 56,215 10.36%
NOSH 296,211 296,764 295,999 297,394 295,038 297,499 295,871 0.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.99% 10.02% 10.08% 10.34% 11.02% 9.22% 8.53% -
ROE 6.01% 5.10% 5.24% 5.95% 6.45% 5.68% 5.74% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 11.65 10.17 10.91 11.51 11.69 11.71 12.78 -5.99%
EPS 1.32 1.02 1.10 1.19 1.29 1.08 1.09 13.62%
DPS 1.00 0.00 1.00 1.00 1.00 0.00 1.00 0.00%
NAPS 0.22 0.20 0.21 0.20 0.20 0.19 0.19 10.27%
Adjusted Per Share Value based on latest NOSH - 297,394
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.70 8.48 9.08 9.62 9.69 9.79 10.63 -5.92%
EPS 1.10 0.85 0.91 0.99 1.07 0.90 0.91 13.48%
DPS 0.83 0.00 0.83 0.84 0.83 0.00 0.83 0.00%
NAPS 0.1831 0.1668 0.1747 0.1671 0.1658 0.1588 0.158 10.33%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.36 0.40 0.40 0.40 0.39 0.40 0.42 -
P/RPS 3.09 3.93 3.66 3.48 3.34 3.42 3.29 -4.09%
P/EPS 27.24 39.22 36.36 33.61 30.23 37.04 38.53 -20.65%
EY 3.67 2.55 2.75 2.98 3.31 2.70 2.60 25.85%
DY 2.78 0.00 2.50 2.50 2.56 0.00 2.38 10.92%
P/NAPS 1.64 2.00 1.90 2.00 1.95 2.11 2.21 -18.04%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 18/05/12 17/02/12 02/11/11 15/08/11 04/05/11 28/02/11 -
Price 0.38 0.37 0.39 0.45 0.39 0.45 0.39 -
P/RPS 3.26 3.64 3.57 3.91 3.34 3.84 3.05 4.54%
P/EPS 28.76 36.27 35.45 37.82 30.23 41.67 35.78 -13.56%
EY 3.48 2.76 2.82 2.64 3.31 2.40 2.79 15.88%
DY 2.63 0.00 2.56 2.22 2.56 0.00 2.56 1.81%
P/NAPS 1.73 1.85 1.86 2.25 1.95 2.37 2.05 -10.70%

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