[SCICOM] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -1.02%
YoY- 68.37%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 44,710 39,900 38,508 37,025 33,120 32,845 33,520 21.23%
PBT 6,096 5,825 5,326 5,066 5,059 3,010 3,511 44.60%
Tax -34 -16 5 135 102 22 -232 -72.30%
NP 6,062 5,809 5,331 5,201 5,161 3,032 3,279 50.80%
-
NP to SH 6,594 5,915 5,465 5,228 5,282 3,141 3,324 58.07%
-
Tax Rate 0.56% 0.27% -0.09% -2.66% -2.02% -0.73% 6.61% -
Total Cost 38,648 34,091 33,177 31,824 27,959 29,813 30,241 17.81%
-
Net Worth 71,090 71,090 74,052 71,090 71,090 65,166 65,166 5.98%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 5,924 5,924 5,924 2,962 5,924 - 2,962 58.94%
Div Payout % 89.84% 100.16% 108.40% 56.66% 112.16% - 89.11% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 71,090 71,090 74,052 71,090 71,090 65,166 65,166 5.98%
NOSH 296,211 296,211 296,211 296,211 296,211 296,211 296,211 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.56% 14.56% 13.84% 14.05% 15.58% 9.23% 9.78% -
ROE 9.28% 8.32% 7.38% 7.35% 7.43% 4.82% 5.10% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.09 13.47 13.00 12.50 11.18 11.09 11.32 21.18%
EPS 2.23 2.00 1.85 1.76 1.78 1.06 1.12 58.46%
DPS 2.00 2.00 2.00 1.00 2.00 0.00 1.00 58.94%
NAPS 0.24 0.24 0.25 0.24 0.24 0.22 0.22 5.98%
Adjusted Per Share Value based on latest NOSH - 296,211
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.56 11.21 10.82 10.40 9.31 9.23 9.42 21.20%
EPS 1.85 1.66 1.54 1.47 1.48 0.88 0.93 58.36%
DPS 1.66 1.66 1.66 0.83 1.66 0.00 0.83 58.94%
NAPS 0.1998 0.1998 0.2081 0.1998 0.1998 0.1831 0.1831 6.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.08 0.93 0.71 0.51 0.48 0.45 0.40 -
P/RPS 7.16 6.90 5.46 4.08 4.29 4.06 3.53 60.44%
P/EPS 48.52 46.57 38.48 28.90 26.92 42.44 35.65 22.88%
EY 2.06 2.15 2.60 3.46 3.71 2.36 2.81 -18.74%
DY 1.85 2.15 2.82 1.96 4.17 0.00 2.50 -18.23%
P/NAPS 4.50 3.88 2.84 2.13 2.00 2.05 1.82 83.15%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 26/05/14 21/02/14 18/11/13 29/08/13 23/05/13 22/02/13 -
Price 1.35 1.06 0.775 0.715 0.445 0.44 0.40 -
P/RPS 8.94 7.87 5.96 5.72 3.98 3.97 3.53 86.11%
P/EPS 60.64 53.08 42.01 40.51 24.96 41.49 35.65 42.63%
EY 1.65 1.88 2.38 2.47 4.01 2.41 2.81 -29.94%
DY 1.48 1.89 2.58 1.40 4.49 0.00 2.50 -29.56%
P/NAPS 5.63 4.42 3.10 2.98 1.85 2.00 1.82 112.74%

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