Highlights

[SCICOM] YoY Quarter Result on 2005-03-31 [#3]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 28-Apr-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2005
Quarter 31-Mar-2005  [#3]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05  -   -   -  CAGR
Revenue 29,320 27,691 22,187 0  -   -   -  -
  YoY % 5.88% 24.81% 0.00% - - - -
  Horiz. % 132.15% 124.81% 100.00% - - - -
PBT 1,201 2,264 2,982 0  -   -   -  -
  YoY % -46.95% -24.08% 0.00% - - - -
  Horiz. % 40.27% 75.92% 100.00% - - - -
Tax -92 323 -520 0  -   -   -  -
  YoY % -128.48% 162.12% 0.00% - - - -
  Horiz. % 17.69% -62.12% 100.00% - - - -
NP 1,109 2,587 2,462 0  -   -   -  -
  YoY % -57.13% 5.08% 0.00% - - - -
  Horiz. % 45.04% 105.08% 100.00% - - - -
NP to SH 1,109 2,521 2,462 0  -   -   -  -
  YoY % -56.01% 2.40% 0.00% - - - -
  Horiz. % 45.04% 102.40% 100.00% - - - -
Tax Rate 7.66 % -14.27 % 17.44 % - %  -  %  -  %  -  % -
  YoY % 153.68% -181.82% 0.00% - - - -
  Horiz. % 43.92% -81.82% 100.00% - - - -
Total Cost 28,211 25,104 19,725 0  -   -   -  -
  YoY % 12.38% 27.27% 0.00% - - - -
  Horiz. % 143.02% 127.27% 100.00% - - - -
Net Worth 42,247 42,016 33,339 -  -   -   -  -
  YoY % 0.55% 26.03% 0.00% - - - -
  Horiz. % 126.72% 126.03% 100.00% - - - -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05  -   -   -  CAGR
Div - 2,626 2,564 -  -   -   -  -
  YoY % 0.00% 2.40% 0.00% - - - -
  Horiz. % 0.00% 102.40% 100.00% - - - -
Div Payout % - % 104.17 % 104.17 % - %  -  %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 0.00% 100.00% 100.00% - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05  -   -   -  CAGR
Net Worth 42,247 42,016 33,339 -  -   -   -  -
  YoY % 0.55% 26.03% 0.00% - - - -
  Horiz. % 126.72% 126.03% 100.00% - - - -
NOSH 264,047 262,604 128,229 -  -   -   -  -
  YoY % 0.55% 104.79% 0.00% - - - -
  Horiz. % 205.92% 204.79% 100.00% - - - -
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05  -   -   -  CAGR
NP Margin 3.78 % 9.34 % 11.10 % - %  -  %  -  %  -  % -
  YoY % -59.53% -15.86% 0.00% - - - -
  Horiz. % 34.05% 84.14% 100.00% - - - -
ROE 2.63 % 6.00 % 7.38 % - %  -  %  -  %  -  % -
  YoY % -56.17% -18.70% 0.00% - - - -
  Horiz. % 35.64% 81.30% 100.00% - - - -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05  -   -   -  CAGR
RPS 11.10 10.54 17.30 -  -   -   -  -
  YoY % 5.31% -39.08% 0.00% - - - -
  Horiz. % 64.16% 60.92% 100.00% - - - -
EPS 0.42 0.96 1.92 0.00  -   -   -  -
  YoY % -56.25% -50.00% 0.00% - - - -
  Horiz. % 21.88% 50.00% 100.00% - - - -
DPS 0.00 1.00 2.00 0.00  -   -   -  -
  YoY % 0.00% -50.00% 0.00% - - - -
  Horiz. % 0.00% 50.00% 100.00% - - - -
NAPS 0.1600 0.1600 0.2600 -  -   -   -  -
  YoY % 0.00% -38.46% 0.00% - - - -
  Horiz. % 61.54% 61.54% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/08 31/03/07 31/03/06 31/03/05  -   -   -  CAGR
RPS 8.25 7.79 6.24 -  -   -   -  -
  YoY % 5.91% 24.84% 0.00% - - - -
  Horiz. % 132.21% 124.84% 100.00% - - - -
EPS 0.31 0.71 0.69 0.00  -   -   -  -
  YoY % -56.34% 2.90% 0.00% - - - -
  Horiz. % 44.93% 102.90% 100.00% - - - -
DPS 0.00 0.74 0.72 0.00  -   -   -  -
  YoY % 0.00% 2.78% 0.00% - - - -
  Horiz. % 0.00% 102.78% 100.00% - - - -
NAPS 0.1189 0.1182 0.0938 -  -   -   -  -
  YoY % 0.59% 26.01% 0.00% - - - -
  Horiz. % 126.76% 126.01% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05  -   -   -  CAGR
Date 31/03/08 30/03/07 31/03/06 -  -   -   -  -
Price 0.3600 0.5900 0.8000 0.0000  -   -   -  -
P/RPS 3.24 5.60 4.62 0.00  -   -   -  -
  YoY % -42.14% 21.21% 0.00% - - - -
  Horiz. % 70.13% 121.21% 100.00% - - - -
P/EPS 85.71 61.46 41.67 0.00  -   -   -  -
  YoY % 39.46% 47.49% 0.00% - - - -
  Horiz. % 205.69% 147.49% 100.00% - - - -
EY 1.17 1.63 2.40 0.00  -   -   -  -
  YoY % -28.22% -32.08% 0.00% - - - -
  Horiz. % 48.75% 67.92% 100.00% - - - -
DY 0.00 1.69 2.50 0.00  -   -   -  -
  YoY % 0.00% -32.40% 0.00% - - - -
  Horiz. % 0.00% 67.60% 100.00% - - - -
P/NAPS 2.25 3.69 3.08 0.00  -   -   -  -
  YoY % -39.02% 19.81% 0.00% - - - -
  Horiz. % 73.05% 119.81% 100.00% - - - -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05  -   -   -  CAGR
Date 29/04/08 18/04/07 28/04/06 -  -   -   -  -
Price 0.3900 0.5600 0.8000 0.0000  -   -   -  -
P/RPS 3.51 5.31 4.62 0.00  -   -   -  -
  YoY % -33.90% 14.94% 0.00% - - - -
  Horiz. % 75.97% 114.94% 100.00% - - - -
P/EPS 92.86 58.33 41.67 0.00  -   -   -  -
  YoY % 59.20% 39.98% 0.00% - - - -
  Horiz. % 222.85% 139.98% 100.00% - - - -
EY 1.08 1.71 2.40 0.00  -   -   -  -
  YoY % -36.84% -28.75% 0.00% - - - -
  Horiz. % 45.00% 71.25% 100.00% - - - -
DY 0.00 1.79 2.50 0.00  -   -   -  -
  YoY % 0.00% -28.40% 0.00% - - - -
  Horiz. % 0.00% 71.60% 100.00% - - - -
P/NAPS 2.44 3.50 3.08 0.00  -   -   -  -
  YoY % -30.29% 13.64% 0.00% - - - -
  Horiz. % 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.
 


 

496  251  555  907 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 REVENUE 0.625+0.255 
 PWORTH 0.09+0.015 
 SAPNRG 0.60+0.005 
 APFT 0.02-0.01 
 HSI-H4I 0.695+0.04 
 KEYASIC 0.21-0.005 
 HSI-C3O 0.445-0.025 
 NOVAMSC 0.175-0.005 
 MYEG 1.010.00 
 UCREST 0.375+0.005 
Partners & Brokers