[SCICOM] YoY Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 25.12%
YoY- -46.48%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 140,975 122,668 144,672 118,272 109,003 77,905 0 -
PBT 12,599 7,502 9,529 6,500 11,280 10,760 0 -
Tax 678 835 -828 -444 31 -1,669 0 -
NP 13,277 8,337 8,701 6,056 11,311 9,091 0 -
-
NP to SH 13,282 8,337 8,701 6,056 11,315 9,091 0 -
-
Tax Rate -5.38% -11.13% 8.69% 6.83% -0.27% 15.51% - -
Total Cost 127,698 114,331 135,971 112,216 97,692 68,814 0 -
-
Net Worth 59,162 50,446 50,402 45,154 44,423 34,194 0 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 5,916 6,637 5,305 5,312 7,839 8,925 - -
Div Payout % 44.54% 79.62% 60.98% 87.72% 69.28% 98.18% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 59,162 50,446 50,402 45,154 44,423 34,194 0 -
NOSH 295,812 265,509 265,274 265,614 261,316 117,911 0 -
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 9.42% 6.80% 6.01% 5.12% 10.38% 11.67% 0.00% -
ROE 22.45% 16.53% 17.26% 13.41% 25.47% 26.59% 0.00% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 47.66 46.20 54.54 44.53 41.71 66.07 0.00 -
EPS 4.49 3.14 3.28 2.28 4.33 7.71 0.00 -
DPS 2.00 2.50 2.00 2.00 3.00 7.57 0.00 -
NAPS 0.20 0.19 0.19 0.17 0.17 0.29 0.16 3.78%
Adjusted Per Share Value based on latest NOSH - 266,593
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 39.66 34.51 40.70 33.27 30.67 21.92 0.00 -
EPS 3.74 2.35 2.45 1.70 3.18 2.56 0.00 -
DPS 1.66 1.87 1.49 1.49 2.21 2.51 0.00 -
NAPS 0.1664 0.1419 0.1418 0.127 0.125 0.0962 0.16 0.65%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.39 0.49 0.22 0.38 0.60 0.79 0.00 -
P/RPS 0.82 1.06 0.40 0.85 1.44 1.20 0.00 -
P/EPS 8.69 15.61 6.71 16.67 13.86 10.25 0.00 -
EY 11.51 6.41 14.91 6.00 7.22 9.76 0.00 -
DY 5.13 5.10 9.09 5.26 5.00 9.58 0.00 -
P/NAPS 1.95 2.58 1.16 2.24 3.53 2.72 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 15/08/11 27/08/10 28/08/09 25/08/08 30/07/07 25/07/06 - -
Price 0.39 0.39 0.23 0.35 0.54 0.94 0.00 -
P/RPS 0.82 0.84 0.42 0.79 1.29 1.42 0.00 -
P/EPS 8.69 12.42 7.01 15.35 12.47 12.19 0.00 -
EY 11.51 8.05 14.26 6.51 8.02 8.20 0.00 -
DY 5.13 6.41 8.70 5.71 5.56 8.05 0.00 -
P/NAPS 1.95 2.05 1.21 2.06 3.18 3.24 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