[SCICOM] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 72.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 103,114 91,205 77,905 51,827 29,640 14,303 0 -
PBT 14,927 13,068 10,760 6,393 3,411 1,480 0 -
Tax -2,736 -2,242 -1,669 -523 -3 22 0 -
NP 12,191 10,826 9,091 5,870 3,408 1,502 0 -
-
NP to SH 12,195 10,826 9,091 5,870 3,408 1,502 0 -
-
Tax Rate 18.33% 17.16% 15.51% 8.18% 0.09% -1.49% - -
Total Cost 90,923 80,379 68,814 45,957 26,232 12,801 0 -
-
Net Worth 41,587 38,689 37,214 0 0 23,917 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 8,919 8,919 5,747 4,057 1,492 1,492 - -
Div Payout % 73.14% 82.39% 63.22% 69.11% 43.79% 99.36% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 41,587 38,689 37,214 0 0 23,917 0 -
NOSH 259,920 128,964 128,326 128,229 127,919 95,668 0 -
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 11.82% 11.87% 11.67% 11.33% 11.50% 10.50% 0.00% -
ROE 29.32% 27.98% 24.43% 0.00% 0.00% 6.28% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 39.67 70.72 60.71 40.42 23.17 14.95 0.00 -
EPS 4.69 8.39 7.08 4.58 2.66 1.57 0.00 -
DPS 3.43 6.94 4.48 3.16 1.17 1.56 0.00 -
NAPS 0.16 0.30 0.29 0.00 0.00 0.25 0.16 0.00%
Adjusted Per Share Value based on latest NOSH - 128,229
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 29.01 25.66 21.92 14.58 8.34 4.02 0.00 -
EPS 3.43 3.05 2.56 1.65 0.96 0.42 0.00 -
DPS 2.51 2.51 1.62 1.14 0.42 0.42 0.00 -
NAPS 0.117 0.1088 0.1047 0.00 0.00 0.0673 0.16 -18.78%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.61 0.54 0.79 0.80 0.67 0.97 0.00 -
P/RPS 1.54 0.76 1.30 1.98 2.89 6.49 0.00 -
P/EPS 13.00 6.43 11.15 17.48 25.15 61.78 0.00 -
EY 7.69 15.55 8.97 5.72 3.98 1.62 0.00 -
DY 5.63 12.85 5.67 3.95 1.74 1.61 0.00 -
P/NAPS 3.81 1.80 2.72 0.00 0.00 3.88 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 08/02/07 18/10/06 25/07/06 - - - - -
Price 0.63 0.54 0.94 0.00 0.00 0.00 0.00 -
P/RPS 1.59 0.76 1.55 0.00 0.00 0.00 0.00 -
P/EPS 13.43 6.43 13.27 0.00 0.00 0.00 0.00 -
EY 7.45 15.55 7.54 0.00 0.00 0.00 0.00 -
DY 5.45 12.85 4.76 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 1.80 3.24 0.00 0.00 0.00 0.00 -

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