[SCICOM] YoY Quarter Result on 31-Mar-2011 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
04-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -0.37%
YoY- 45.32%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 39,900 32,845 30,188 34,837 29,970 36,804 29,320 5.26%
PBT 5,825 3,010 2,920 3,196 1,947 -559 1,201 30.08%
Tax -16 22 106 17 264 -318 -92 -25.27%
NP 5,809 3,032 3,026 3,213 2,211 -877 1,109 31.76%
-
NP to SH 5,915 3,141 3,027 3,213 2,211 -877 1,109 32.16%
-
Tax Rate 0.27% -0.73% -3.63% -0.53% -13.56% - 7.66% -
Total Cost 34,091 29,813 27,162 31,624 27,759 37,681 28,211 3.20%
-
Net Worth 71,090 65,166 59,352 56,524 50,613 45,178 42,247 9.05%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 5,924 - - - 2,663 2,657 - -
Div Payout % 100.16% - - - 120.48% 0.00% - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 71,090 65,166 59,352 56,524 50,613 45,178 42,247 9.05%
NOSH 296,211 296,211 296,764 297,499 266,385 265,757 264,047 1.93%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 14.56% 9.23% 10.02% 9.22% 7.38% -2.38% 3.78% -
ROE 8.32% 4.82% 5.10% 5.68% 4.37% -1.94% 2.63% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 13.47 11.09 10.17 11.71 11.25 13.85 11.10 3.27%
EPS 2.00 1.06 1.02 1.08 0.83 -0.33 0.42 29.69%
DPS 2.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.24 0.22 0.20 0.19 0.19 0.17 0.16 6.98%
Adjusted Per Share Value based on latest NOSH - 297,499
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 11.23 9.24 8.49 9.80 8.43 10.35 8.25 5.27%
EPS 1.66 0.88 0.85 0.90 0.62 -0.25 0.31 32.25%
DPS 1.67 0.00 0.00 0.00 0.75 0.75 0.00 -
NAPS 0.20 0.1833 0.167 0.159 0.1424 0.1271 0.1189 9.04%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.93 0.45 0.40 0.40 0.39 0.26 0.36 -
P/RPS 6.90 4.06 3.93 3.42 3.47 1.88 3.24 13.42%
P/EPS 46.57 42.44 39.22 37.04 46.99 -78.79 85.71 -9.66%
EY 2.15 2.36 2.55 2.70 2.13 -1.27 1.17 10.66%
DY 2.15 0.00 0.00 0.00 2.56 3.85 0.00 -
P/NAPS 3.88 2.05 2.00 2.11 2.05 1.53 2.25 9.50%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 23/05/13 18/05/12 04/05/11 12/05/10 06/05/09 29/04/08 -
Price 1.06 0.44 0.37 0.45 0.43 0.25 0.39 -
P/RPS 7.87 3.97 3.64 3.84 3.82 1.81 3.51 14.39%
P/EPS 53.08 41.49 36.27 41.67 51.81 -75.76 92.86 -8.89%
EY 1.88 2.41 2.76 2.40 1.93 -1.32 1.08 9.67%
DY 1.89 0.00 0.00 0.00 2.33 4.00 0.00 -
P/NAPS 4.42 2.00 1.85 2.37 2.26 1.47 2.44 10.40%

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