Highlights

[SCICOM] YoY Cumulative 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 -     43.99%    YoY -     -59.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 106,493 90,547 107,196 86,414 82,540 51,827 0 -
  YoY % 17.61% -15.53% 24.05% 4.69% 59.26% 0.00% -
  Horiz. % 205.48% 174.71% 206.83% 166.74% 159.26% 100.00% -
PBT 9,487 6,277 5,664 3,872 9,842 6,393 0 -
  YoY % 51.14% 10.82% 46.28% -60.66% 53.95% 0.00% -
  Horiz. % 148.40% 98.19% 88.60% 60.57% 153.95% 100.00% -
Tax -11 157 -886 -242 -747 -523 0 -
  YoY % -107.01% 117.72% -266.12% 67.60% -42.83% 0.00% -
  Horiz. % 2.10% -30.02% 169.41% 46.27% 142.83% 100.00% -
NP 9,476 6,434 4,778 3,630 9,095 5,870 0 -
  YoY % 47.28% 34.66% 31.63% -60.09% 54.94% 0.00% -
  Horiz. % 161.43% 109.61% 81.40% 61.84% 154.94% 100.00% -
NP to SH 9,476 6,434 4,778 3,630 9,033 5,870 0 -
  YoY % 47.28% 34.66% 31.63% -59.81% 53.88% 0.00% -
  Horiz. % 161.43% 109.61% 81.40% 61.84% 153.88% 100.00% -
Tax Rate 0.12 % -2.50 % 15.64 % 6.25 % 7.59 % 8.18 % - % -
  YoY % 104.80% -115.98% 150.24% -17.65% -7.21% 0.00% -
  Horiz. % 1.47% -30.56% 191.20% 76.41% 92.79% 100.00% -
Total Cost 97,017 84,113 102,418 82,784 73,445 45,957 0 -
  YoY % 15.34% -17.87% 23.72% 12.72% 59.81% 0.00% -
  Horiz. % 211.10% 183.03% 222.86% 180.13% 159.81% 100.00% -
Net Worth 56,263 50,514 45,125 42,394 41,293 31,928 - -
  YoY % 11.38% 11.94% 6.44% 2.66% 29.33% 0.00% -
  Horiz. % 176.22% 158.21% 141.33% 132.78% 129.33% 100.00% -
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 2,961 6,646 5,308 2,649 7,742 2,456 - -
  YoY % -55.45% 25.20% 100.36% -65.78% 215.24% 0.00% -
  Horiz. % 120.57% 270.62% 216.15% 107.88% 315.24% 100.00% -
Div Payout % 31.25 % 103.31 % 111.11 % 72.99 % 85.71 % 41.84 % - % -
  YoY % -69.75% -7.02% 52.23% -14.84% 104.85% 0.00% -
  Horiz. % 74.69% 246.92% 265.56% 174.45% 204.85% 100.00% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 56,263 50,514 45,125 42,394 41,293 31,928 - -
  YoY % 11.38% 11.94% 6.44% 2.66% 29.33% 0.00% -
  Horiz. % 176.22% 158.21% 141.33% 132.78% 129.33% 100.00% -
NOSH 296,124 265,867 265,444 264,963 258,085 122,803 - -
  YoY % 11.38% 0.16% 0.18% 2.66% 110.16% 0.00% -
  Horiz. % 241.14% 216.50% 216.15% 215.76% 210.16% 100.00% -
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 8.90 % 7.11 % 4.46 % 4.20 % 11.02 % 11.33 % - % -
  YoY % 25.18% 59.42% 6.19% -61.89% -2.74% 0.00% -
  Horiz. % 78.55% 62.75% 39.36% 37.07% 97.26% 100.00% -
ROE 16.84 % 12.74 % 10.59 % 8.56 % 21.88 % 18.38 % - % -
  YoY % 32.18% 20.30% 23.71% -60.88% 19.04% 0.00% -
  Horiz. % 91.62% 69.31% 57.62% 46.57% 119.04% 100.00% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 35.96 34.06 40.38 32.61 31.98 42.20 - -
  YoY % 5.58% -15.65% 23.83% 1.97% -24.22% 0.00% -
  Horiz. % 85.21% 80.71% 95.69% 77.27% 75.78% 100.00% -
EPS 3.20 2.42 1.80 1.37 3.50 4.78 0.00 -
  YoY % 32.23% 34.44% 31.39% -60.86% -26.78% 0.00% -
  Horiz. % 66.95% 50.63% 37.66% 28.66% 73.22% 100.00% -
DPS 1.00 2.50 2.00 1.00 3.00 2.00 0.00 -
  YoY % -60.00% 25.00% 100.00% -66.67% 50.00% 0.00% -
  Horiz. % 50.00% 125.00% 100.00% 50.00% 150.00% 100.00% -
NAPS 0.1900 0.1900 0.1700 0.1600 0.1600 0.2600 - -
  YoY % 0.00% 11.76% 6.25% 0.00% -38.46% 0.00% -
  Horiz. % 73.08% 73.08% 65.38% 61.54% 61.54% 100.00% -
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 29.96 25.47 30.16 24.31 23.22 14.58 - -
  YoY % 17.63% -15.55% 24.06% 4.69% 59.26% 0.00% -
  Horiz. % 205.49% 174.69% 206.86% 166.74% 159.26% 100.00% -
EPS 2.67 1.81 1.34 1.02 2.54 1.65 0.00 -
  YoY % 47.51% 35.07% 31.37% -59.84% 53.94% 0.00% -
  Horiz. % 161.82% 109.70% 81.21% 61.82% 153.94% 100.00% -
DPS 0.83 1.87 1.49 0.75 2.18 0.69 0.00 -
  YoY % -55.61% 25.50% 98.67% -65.60% 215.94% 0.00% -
  Horiz. % 120.29% 271.01% 215.94% 108.70% 315.94% 100.00% -
NAPS 0.1583 0.1421 0.1270 0.1193 0.1162 0.0898 - -
  YoY % 11.40% 11.89% 6.45% 2.67% 29.40% 0.00% -
  Horiz. % 176.28% 158.24% 141.43% 132.85% 129.40% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 0.4000 0.3900 0.2600 0.3600 0.5900 0.8000 0.0000 -
P/RPS 1.11 1.15 0.64 1.10 1.84 1.90 0.00 -
  YoY % -3.48% 79.69% -41.82% -40.22% -3.16% 0.00% -
  Horiz. % 58.42% 60.53% 33.68% 57.89% 96.84% 100.00% -
P/EPS 12.50 16.12 14.44 26.28 16.86 16.74 0.00 -
  YoY % -22.46% 11.63% -45.05% 55.87% 0.72% 0.00% -
  Horiz. % 74.67% 96.30% 86.26% 156.99% 100.72% 100.00% -
EY 8.00 6.21 6.92 3.81 5.93 5.98 0.00 -
  YoY % 28.82% -10.26% 81.63% -35.75% -0.84% 0.00% -
  Horiz. % 133.78% 103.85% 115.72% 63.71% 99.16% 100.00% -
DY 2.50 6.41 7.69 2.78 5.08 2.50 0.00 -
  YoY % -61.00% -16.64% 176.62% -45.28% 103.20% 0.00% -
  Horiz. % 100.00% 256.40% 307.60% 111.20% 203.20% 100.00% -
P/NAPS 2.11 2.05 1.53 2.25 3.69 3.08 0.00 -
  YoY % 2.93% 33.99% -32.00% -39.02% 19.81% 0.00% -
  Horiz. % 68.51% 66.56% 49.68% 73.05% 119.81% 100.00% -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 04/05/11 12/05/10 06/05/09 29/04/08 18/04/07 28/04/06 - -
Price 0.4500 0.4300 0.2500 0.3900 0.5600 0.8000 0.0000 -
P/RPS 1.25 1.26 0.62 1.20 1.75 1.90 0.00 -
  YoY % -0.79% 103.23% -48.33% -31.43% -7.89% 0.00% -
  Horiz. % 65.79% 66.32% 32.63% 63.16% 92.11% 100.00% -
P/EPS 14.06 17.77 13.89 28.47 16.00 16.74 0.00 -
  YoY % -20.88% 27.93% -51.21% 77.94% -4.42% 0.00% -
  Horiz. % 83.99% 106.15% 82.97% 170.07% 95.58% 100.00% -
EY 7.11 5.63 7.20 3.51 6.25 5.98 0.00 -
  YoY % 26.29% -21.81% 105.13% -43.84% 4.52% 0.00% -
  Horiz. % 118.90% 94.15% 120.40% 58.70% 104.52% 100.00% -
DY 2.22 5.81 8.00 2.56 5.36 2.50 0.00 -
  YoY % -61.79% -27.38% 212.50% -52.24% 114.40% 0.00% -
  Horiz. % 88.80% 232.40% 320.00% 102.40% 214.40% 100.00% -
P/NAPS 2.37 2.26 1.47 2.44 3.50 3.08 0.00 -
  YoY % 4.87% 53.74% -39.75% -30.29% 13.64% 0.00% -
  Horiz. % 76.95% 73.38% 47.73% 79.22% 113.64% 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