[SCICOM] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
29-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -76.96%
YoY- -28.9%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 34,359 34,225 33,841 31,007 33,427 29,337 27,603 3.71%
PBT 3,072 3,792 2,824 1,940 3,021 1,065 3,788 -3.42%
Tax 12 -253 214 65 -201 36 -551 -
NP 3,084 3,539 3,038 2,005 2,820 1,101 3,237 -0.80%
-
NP to SH 3,105 3,539 3,038 2,005 2,820 1,071 3,237 -0.69%
-
Tax Rate -0.39% 6.67% -7.58% -3.35% 6.65% -3.38% 14.55% -
Total Cost 31,275 30,686 30,803 29,002 30,607 28,236 24,366 4.24%
-
Net Worth 65,166 59,478 56,458 50,124 47,886 42,839 38,689 9.06%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 2,973 - - - 2,677 3,172 -
Div Payout % - 84.03% - - - 250.00% 98.01% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 65,166 59,478 56,458 50,124 47,886 42,839 38,689 9.06%
NOSH 296,211 297,394 268,849 263,815 266,037 267,749 128,964 14.85%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.98% 10.34% 8.98% 6.47% 8.44% 3.75% 11.73% -
ROE 4.76% 5.95% 5.38% 4.00% 5.89% 2.50% 8.37% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.60 11.51 12.59 11.75 12.56 10.96 21.40 -9.69%
EPS 1.05 1.19 1.13 0.76 1.06 0.40 2.51 -13.50%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 2.46 -
NAPS 0.22 0.20 0.21 0.19 0.18 0.16 0.30 -5.03%
Adjusted Per Share Value based on latest NOSH - 263,815
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.67 9.63 9.52 8.72 9.40 8.25 7.77 3.70%
EPS 0.87 1.00 0.85 0.56 0.79 0.30 0.91 -0.74%
DPS 0.00 0.84 0.00 0.00 0.00 0.75 0.89 -
NAPS 0.1833 0.1673 0.1588 0.141 0.1347 0.1205 0.1088 9.07%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.40 0.40 0.46 0.30 0.34 0.51 0.54 -
P/RPS 3.45 3.48 3.65 2.55 2.71 4.65 2.52 5.36%
P/EPS 38.16 33.61 40.71 39.47 32.08 127.50 21.51 10.01%
EY 2.62 2.98 2.46 2.53 3.12 0.78 4.65 -9.11%
DY 0.00 2.50 0.00 0.00 0.00 1.96 4.56 -
P/NAPS 1.82 2.00 2.19 1.58 1.89 3.19 1.80 0.18%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 05/11/12 02/11/11 09/11/10 29/01/10 22/10/08 12/11/07 18/10/06 -
Price 0.40 0.45 0.41 0.40 0.27 0.47 0.54 -
P/RPS 3.45 3.91 3.26 3.40 2.15 4.29 2.52 5.36%
P/EPS 38.16 37.82 36.28 52.63 25.47 117.50 21.51 10.01%
EY 2.62 2.64 2.76 1.90 3.93 0.85 4.65 -9.11%
DY 0.00 2.22 0.00 0.00 0.00 2.13 4.56 -
P/NAPS 1.82 2.25 1.95 2.11 1.50 2.94 1.80 0.18%

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