Highlights

[SCICOM] QoQ Annualized Quarter Result on 2008-03-31 [#3]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 29-Apr-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 31-Mar-2008  [#3]
Profit Trend QoQ -     -4.01%    YoY -     -59.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 140,784 133,708 118,272 115,218 120,584 117,348 109,003 18.51%
  QoQ % 5.29% 13.05% 2.65% -4.45% 2.76% 7.66% -
  Horiz. % 129.16% 122.66% 108.50% 105.70% 110.62% 107.66% 100.00%
PBT 12,446 12,084 6,500 5,162 6,110 4,260 11,280 6.75%
  QoQ % 3.00% 85.91% 25.90% -15.50% 43.43% -62.23% -
  Horiz. % 110.34% 107.13% 57.62% 45.77% 54.17% 37.77% 100.00%
Tax -1,136 -804 -444 -322 -300 144 31 -
  QoQ % -41.29% -81.08% -37.60% -7.56% -308.33% 364.52% -
  Horiz. % -3,664.52% -2,593.55% -1,432.26% -1,040.86% -967.74% 464.52% 100.00%
NP 11,310 11,280 6,056 4,840 5,810 4,404 11,311 -0.01%
  QoQ % 0.27% 86.26% 25.12% -16.70% 31.93% -61.06% -
  Horiz. % 99.99% 99.73% 53.54% 42.79% 51.37% 38.94% 100.00%
NP to SH 11,310 11,280 6,056 4,840 5,042 4,284 11,315 -0.03%
  QoQ % 0.27% 86.26% 25.12% -4.01% 17.69% -62.14% -
  Horiz. % 99.96% 99.69% 53.52% 42.78% 44.56% 37.86% 100.00%
Tax Rate 9.13 % 6.65 % 6.83 % 6.25 % 4.91 % -3.38 % -0.27 % -
  QoQ % 37.29% -2.64% 9.28% 27.29% 245.27% -1,151.85% -
  Horiz. % -3,381.48% -2,462.96% -2,529.63% -2,314.81% -1,818.52% 1,251.85% 100.00%
Total Cost 129,474 122,428 112,216 110,378 114,774 112,944 97,692 20.55%
  QoQ % 5.76% 9.10% 1.66% -3.83% 1.62% 15.61% -
  Horiz. % 132.53% 125.32% 114.87% 112.99% 117.49% 115.61% 100.00%
Net Worth 50,443 47,886 45,154 42,394 45,112 42,839 44,423 8.80%
  QoQ % 5.34% 6.05% 6.51% -6.03% 5.30% -3.57% -
  Horiz. % 113.55% 107.80% 101.64% 95.43% 101.55% 96.43% 100.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,309 - 5,312 3,532 5,307 10,709 7,839 -22.78%
  QoQ % 0.00% 0.00% 50.37% -33.44% -50.44% 36.62% -
  Horiz. % 67.73% 0.00% 67.76% 45.06% 67.70% 136.62% 100.00%
Div Payout % 46.95 % - % 87.72 % 72.99 % 105.26 % 250.00 % 69.28 % -22.76%
  QoQ % 0.00% 0.00% 20.18% -30.66% -57.90% 260.85% -
  Horiz. % 67.77% 0.00% 126.62% 105.36% 151.93% 360.85% 100.00%
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 50,443 47,886 45,154 42,394 45,112 42,839 44,423 8.80%
  QoQ % 5.34% 6.05% 6.51% -6.03% 5.30% -3.57% -
  Horiz. % 113.55% 107.80% 101.64% 95.43% 101.55% 96.43% 100.00%
NOSH 265,492 266,037 265,614 264,963 265,368 267,749 261,316 1.06%
  QoQ % -0.20% 0.16% 0.25% -0.15% -0.89% 2.46% -
  Horiz. % 101.60% 101.81% 101.64% 101.40% 101.55% 102.46% 100.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.03 % 8.44 % 5.12 % 4.20 % 4.82 % 3.75 % 10.38 % -15.66%
  QoQ % -4.86% 64.84% 21.90% -12.86% 28.53% -63.87% -
  Horiz. % 77.36% 81.31% 49.33% 40.46% 46.44% 36.13% 100.00%
ROE 22.42 % 23.56 % 13.41 % 11.42 % 11.18 % 10.00 % 25.47 % -8.12%
  QoQ % -4.84% 75.69% 17.43% 2.15% 11.80% -60.74% -
  Horiz. % 88.03% 92.50% 52.65% 44.84% 43.89% 39.26% 100.00%
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 53.03 50.26 44.53 43.48 45.44 43.83 41.71 17.27%
  QoQ % 5.51% 12.87% 2.41% -4.31% 3.67% 5.08% -
  Horiz. % 127.14% 120.50% 106.76% 104.24% 108.94% 105.08% 100.00%
EPS 4.26 4.24 2.28 1.83 1.90 1.60 4.33 -1.08%
  QoQ % 0.47% 85.96% 24.59% -3.68% 18.75% -63.05% -
  Horiz. % 98.38% 97.92% 52.66% 42.26% 43.88% 36.95% 100.00%
DPS 2.00 0.00 2.00 1.33 2.00 4.00 3.00 -23.59%
  QoQ % 0.00% 0.00% 50.38% -33.50% -50.00% 33.33% -
  Horiz. % 66.67% 0.00% 66.67% 44.33% 66.67% 133.33% 100.00%
NAPS 0.1900 0.1800 0.1700 0.1600 0.1700 0.1600 0.1700 7.66%
  QoQ % 5.56% 5.88% 6.25% -5.88% 6.25% -5.88% -
  Horiz. % 111.76% 105.88% 100.00% 94.12% 100.00% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 39.61 37.62 33.27 32.41 33.92 33.01 30.67 18.50%
  QoQ % 5.29% 13.07% 2.65% -4.45% 2.76% 7.63% -
  Horiz. % 129.15% 122.66% 108.48% 105.67% 110.60% 107.63% 100.00%
EPS 3.18 3.17 1.70 1.36 1.42 1.21 3.18 -
  QoQ % 0.32% 86.47% 25.00% -4.23% 17.36% -61.95% -
  Horiz. % 100.00% 99.69% 53.46% 42.77% 44.65% 38.05% 100.00%
DPS 1.49 0.00 1.49 0.99 1.49 3.01 2.21 -23.02%
  QoQ % 0.00% 0.00% 50.51% -33.56% -50.50% 36.20% -
  Horiz. % 67.42% 0.00% 67.42% 44.80% 67.42% 136.20% 100.00%
NAPS 0.1419 0.1347 0.1270 0.1193 0.1269 0.1205 0.1250 8.78%
  QoQ % 5.35% 6.06% 6.45% -5.99% 5.31% -3.60% -
  Horiz. % 113.52% 107.76% 101.60% 95.44% 101.52% 96.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.3300 0.3400 0.3800 0.3600 0.3700 0.5100 0.6000 -
P/RPS 0.62 0.68 0.85 0.83 0.81 1.16 1.44 -42.84%
  QoQ % -8.82% -20.00% 2.41% 2.47% -30.17% -19.44% -
  Horiz. % 43.06% 47.22% 59.03% 57.64% 56.25% 80.56% 100.00%
P/EPS 7.75 8.02 16.67 19.71 19.47 31.88 13.86 -32.01%
  QoQ % -3.37% -51.89% -15.42% 1.23% -38.93% 130.01% -
  Horiz. % 55.92% 57.86% 120.27% 142.21% 140.48% 230.01% 100.00%
EY 12.91 12.47 6.00 5.07 5.14 3.14 7.22 47.06%
  QoQ % 3.53% 107.83% 18.34% -1.36% 63.69% -56.51% -
  Horiz. % 178.81% 172.71% 83.10% 70.22% 71.19% 43.49% 100.00%
DY 6.06 0.00 5.26 3.70 5.41 7.84 5.00 13.61%
  QoQ % 0.00% 0.00% 42.16% -31.61% -30.99% 56.80% -
  Horiz. % 121.20% 0.00% 105.20% 74.00% 108.20% 156.80% 100.00%
P/NAPS 1.74 1.89 2.24 2.25 2.18 3.19 3.53 -37.47%
  QoQ % -7.94% -15.63% -0.44% 3.21% -31.66% -9.63% -
  Horiz. % 49.29% 53.54% 63.46% 63.74% 61.76% 90.37% 100.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 04/02/09 22/10/08 25/08/08 29/04/08 28/01/08 12/11/07 30/07/07 -
Price 0.2600 0.2700 0.3500 0.3900 0.4000 0.4700 0.5400 -
P/RPS 0.49 0.54 0.79 0.90 0.88 1.07 1.29 -47.40%
  QoQ % -9.26% -31.65% -12.22% 2.27% -17.76% -17.05% -
  Horiz. % 37.98% 41.86% 61.24% 69.77% 68.22% 82.95% 100.00%
P/EPS 6.10 6.37 15.35 21.35 21.05 29.38 12.47 -37.78%
  QoQ % -4.24% -58.50% -28.10% 1.43% -28.35% 135.61% -
  Horiz. % 48.92% 51.08% 123.10% 171.21% 168.81% 235.61% 100.00%
EY 16.38 15.70 6.51 4.68 4.75 3.40 8.02 60.63%
  QoQ % 4.33% 141.17% 39.10% -1.47% 39.71% -57.61% -
  Horiz. % 204.24% 195.76% 81.17% 58.35% 59.23% 42.39% 100.00%
DY 7.69 0.00 5.71 3.42 5.00 8.51 5.56 24.02%
  QoQ % 0.00% 0.00% 66.96% -31.60% -41.25% 53.06% -
  Horiz. % 138.31% 0.00% 102.70% 61.51% 89.93% 153.06% 100.00%
P/NAPS 1.37 1.50 2.06 2.44 2.35 2.94 3.18 -42.81%
  QoQ % -8.67% -27.18% -15.57% 3.83% -20.07% -7.55% -
  Horiz. % 43.08% 47.17% 64.78% 76.73% 73.90% 92.45% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

538  239  535  599 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 REVENUE 0.625+0.255 
 PWORTH 0.09+0.015 
 SAPNRG 0.60+0.005 
 APFT 0.025-0.005 
 HSI-H4I 0.695+0.03 
 KEYASIC 0.2150.00 
 HSI-C3O 0.445-0.015 
 NOVAMSC 0.175-0.005 
 MYEG 1.010.00 
 UCREST 0.38+0.01 
Partners & Brokers