[SCICOM] YoY Quarter Result on 31-Dec-2008 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
04-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 0.53%
YoY- 95.52%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 32,306 37,815 29,570 36,965 30,955 27,246 15,337 13.21%
PBT 3,189 3,467 2,390 3,202 1,990 3,790 1,931 8.71%
Tax 66 -242 -172 -367 -186 -519 -25 -
NP 3,255 3,225 2,218 2,835 1,804 3,271 1,906 9.32%
-
NP to SH 3,256 3,225 2,218 2,835 1,450 3,275 1,906 9.33%
-
Tax Rate -2.07% 6.98% 7.20% 11.46% 9.35% 13.69% 1.29% -
Total Cost 29,051 34,590 27,352 34,130 29,151 23,975 13,431 13.71%
-
Net Worth 62,159 56,215 50,169 50,341 44,818 41,587 33,259 10.98%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 2,959 2,958 3,960 2,649 - - - -
Div Payout % 90.91% 91.74% 178.57% 93.46% - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 62,159 56,215 50,169 50,341 44,818 41,587 33,259 10.98%
NOSH 295,999 295,871 264,047 264,953 263,636 259,920 127,919 15.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.08% 8.53% 7.50% 7.67% 5.83% 12.01% 12.43% -
ROE 5.24% 5.74% 4.42% 5.63% 3.24% 7.88% 5.73% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 10.91 12.78 11.20 13.95 11.74 10.48 11.99 -1.56%
EPS 1.10 1.09 0.84 1.07 0.55 1.26 1.49 -4.92%
DPS 1.00 1.00 1.50 1.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.19 0.19 0.17 0.16 0.26 -3.49%
Adjusted Per Share Value based on latest NOSH - 264,953
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 9.09 10.64 8.32 10.40 8.71 7.67 4.31 13.23%
EPS 0.92 0.91 0.62 0.80 0.41 0.92 0.54 9.28%
DPS 0.83 0.83 1.11 0.75 0.00 0.00 0.00 -
NAPS 0.1749 0.1582 0.1411 0.1416 0.1261 0.117 0.0936 10.97%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.40 0.42 0.41 0.33 0.37 0.61 0.67 -
P/RPS 3.66 3.29 3.66 2.37 3.15 5.82 5.59 -6.81%
P/EPS 36.36 38.53 48.81 30.84 67.27 48.41 44.97 -3.47%
EY 2.75 2.60 2.05 3.24 1.49 2.07 2.22 3.63%
DY 2.50 2.38 3.66 3.03 0.00 0.00 0.00 -
P/NAPS 1.90 2.21 2.16 1.74 2.18 3.81 2.58 -4.96%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 17/02/12 28/02/11 03/02/10 04/02/09 28/01/08 08/02/07 27/01/06 -
Price 0.39 0.39 0.40 0.26 0.40 0.63 0.64 -
P/RPS 3.57 3.05 3.57 1.86 3.41 6.01 5.34 -6.48%
P/EPS 35.45 35.78 47.62 24.30 72.73 50.00 42.95 -3.14%
EY 2.82 2.79 2.10 4.12 1.38 2.00 2.33 3.23%
DY 2.56 2.56 3.75 3.85 0.00 0.00 0.00 -
P/NAPS 1.86 2.05 2.11 1.37 2.35 3.94 2.46 -4.55%

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