[SCICOM] YoY Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
22-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 86.26%
YoY- 163.31%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 136,900 135,364 124,028 133,708 117,348 110,412 57,212 15.64%
PBT 15,168 11,296 7,760 12,084 4,260 15,152 5,920 16.96%
Tax -1,012 856 260 -804 144 -2,204 88 -
NP 14,156 12,152 8,020 11,280 4,404 12,948 6,008 15.34%
-
NP to SH 14,156 12,152 8,020 11,280 4,284 12,948 6,008 15.34%
-
Tax Rate 6.67% -7.58% -3.35% 6.65% -3.38% 14.55% -1.49% -
Total Cost 122,744 123,212 116,008 122,428 112,944 97,464 51,204 15.67%
-
Net Worth 59,478 56,458 50,124 47,886 42,839 38,689 23,917 16.38%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 11,895 - - - 10,709 12,690 - -
Div Payout % 84.03% - - - 250.00% 98.01% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 59,478 56,458 50,124 47,886 42,839 38,689 23,917 16.38%
NOSH 297,394 268,849 263,815 266,037 267,749 128,964 95,668 20.79%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.34% 8.98% 6.47% 8.44% 3.75% 11.73% 10.50% -
ROE 23.80% 21.52% 16.00% 23.56% 10.00% 33.47% 25.12% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 46.03 50.35 47.01 50.26 43.83 85.61 59.80 -4.26%
EPS 4.76 4.52 3.04 4.24 1.60 10.04 6.28 -4.51%
DPS 4.00 0.00 0.00 0.00 4.00 9.84 0.00 -
NAPS 0.20 0.21 0.19 0.18 0.16 0.30 0.25 -3.64%
Adjusted Per Share Value based on latest NOSH - 266,037
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 38.51 38.08 34.89 37.62 33.01 31.06 16.10 15.63%
EPS 3.98 3.42 2.26 3.17 1.21 3.64 1.69 15.33%
DPS 3.35 0.00 0.00 0.00 3.01 3.57 0.00 -
NAPS 0.1673 0.1588 0.141 0.1347 0.1205 0.1088 0.0673 16.38%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.40 0.46 0.30 0.34 0.51 0.54 0.97 -
P/RPS 0.87 0.91 0.64 0.68 1.16 0.63 1.62 -9.83%
P/EPS 8.40 10.18 9.87 8.02 31.88 5.38 15.45 -9.65%
EY 11.90 9.83 10.13 12.47 3.14 18.59 6.47 10.68%
DY 10.00 0.00 0.00 0.00 7.84 18.22 0.00 -
P/NAPS 2.00 2.19 1.58 1.89 3.19 1.80 3.88 -10.45%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 02/11/11 09/11/10 29/01/10 22/10/08 12/11/07 18/10/06 25/11/05 -
Price 0.45 0.41 0.40 0.27 0.47 0.54 0.67 -
P/RPS 0.98 0.81 0.85 0.54 1.07 0.63 1.12 -2.19%
P/EPS 9.45 9.07 13.16 6.37 29.38 5.38 10.67 -2.00%
EY 10.58 11.02 7.60 15.70 3.40 18.59 9.37 2.04%
DY 8.89 0.00 0.00 0.00 8.51 18.22 0.00 -
P/NAPS 2.25 1.95 2.11 1.50 2.94 1.80 2.68 -2.87%

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