Highlights

[SCICOM] YoY Quarter Result on 2009-03-31 [#3]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 06-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     -130.93%    YoY -     -179.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 30,188 34,837 29,970 36,804 29,320 27,691 22,187 5.26%
  YoY % -13.35% 16.24% -18.57% 25.53% 5.88% 24.81% -
  Horiz. % 136.06% 157.02% 135.08% 165.88% 132.15% 124.81% 100.00%
PBT 2,920 3,196 1,947 -559 1,201 2,264 2,982 -0.35%
  YoY % -8.64% 64.15% 448.30% -146.54% -46.95% -24.08% -
  Horiz. % 97.92% 107.18% 65.29% -18.75% 40.27% 75.92% 100.00%
Tax 106 17 264 -318 -92 323 -520 -
  YoY % 523.53% -93.56% 183.02% -245.65% -128.48% 162.12% -
  Horiz. % -20.38% -3.27% -50.77% 61.15% 17.69% -62.12% 100.00%
NP 3,026 3,213 2,211 -877 1,109 2,587 2,462 3.49%
  YoY % -5.82% 45.32% 352.11% -179.08% -57.13% 5.08% -
  Horiz. % 122.91% 130.50% 89.81% -35.62% 45.04% 105.08% 100.00%
NP to SH 3,027 3,213 2,211 -877 1,109 2,521 2,462 3.50%
  YoY % -5.79% 45.32% 352.11% -179.08% -56.01% 2.40% -
  Horiz. % 122.95% 130.50% 89.81% -35.62% 45.04% 102.40% 100.00%
Tax Rate -3.63 % -0.53 % -13.56 % - % 7.66 % -14.27 % 17.44 % -
  YoY % -584.91% 96.09% 0.00% 0.00% 153.68% -181.82% -
  Horiz. % -20.81% -3.04% -77.75% 0.00% 43.92% -81.82% 100.00%
Total Cost 27,162 31,624 27,759 37,681 28,211 25,104 19,725 5.47%
  YoY % -14.11% 13.92% -26.33% 33.57% 12.38% 27.27% -
  Horiz. % 137.70% 160.32% 140.73% 191.03% 143.02% 127.27% 100.00%
Net Worth 59,352 56,524 50,613 45,178 42,247 42,016 33,339 10.08%
  YoY % 5.00% 11.68% 12.03% 6.94% 0.55% 26.03% -
  Horiz. % 178.03% 169.54% 151.81% 135.51% 126.72% 126.03% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - 2,663 2,657 - 2,626 2,564 -
  YoY % 0.00% 0.00% 0.24% 0.00% 0.00% 2.40% -
  Horiz. % 0.00% 0.00% 103.87% 103.63% 0.00% 102.40% 100.00%
Div Payout % - % - % 120.48 % - % - % 104.17 % 104.17 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 115.66% 0.00% 0.00% 100.00% 100.00%
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 59,352 56,524 50,613 45,178 42,247 42,016 33,339 10.08%
  YoY % 5.00% 11.68% 12.03% 6.94% 0.55% 26.03% -
  Horiz. % 178.03% 169.54% 151.81% 135.51% 126.72% 126.03% 100.00%
NOSH 296,764 297,499 266,385 265,757 264,047 262,604 128,229 15.00%
  YoY % -0.25% 11.68% 0.24% 0.65% 0.55% 104.79% -
  Horiz. % 231.43% 232.01% 207.74% 207.25% 205.92% 204.79% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.02 % 9.22 % 7.38 % -2.38 % 3.78 % 9.34 % 11.10 % -1.69%
  YoY % 8.68% 24.93% 410.08% -162.96% -59.53% -15.86% -
  Horiz. % 90.27% 83.06% 66.49% -21.44% 34.05% 84.14% 100.00%
ROE 5.10 % 5.68 % 4.37 % -1.94 % 2.63 % 6.00 % 7.38 % -5.97%
  YoY % -10.21% 29.98% 325.26% -173.76% -56.17% -18.70% -
  Horiz. % 69.11% 76.96% 59.21% -26.29% 35.64% 81.30% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 10.17 11.71 11.25 13.85 11.10 10.54 17.30 -8.47%
  YoY % -13.15% 4.09% -18.77% 24.77% 5.31% -39.08% -
  Horiz. % 58.79% 67.69% 65.03% 80.06% 64.16% 60.92% 100.00%
EPS 1.02 1.08 0.83 -0.33 0.42 0.96 1.92 -10.00%
  YoY % -5.56% 30.12% 351.52% -178.57% -56.25% -50.00% -
  Horiz. % 53.12% 56.25% 43.23% -17.19% 21.88% 50.00% 100.00%
DPS 0.00 0.00 1.00 1.00 0.00 1.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 50.00% 50.00% 0.00% 50.00% 100.00%
NAPS 0.2000 0.1900 0.1900 0.1700 0.1600 0.1600 0.2600 -4.27%
  YoY % 5.26% 0.00% 11.76% 6.25% 0.00% -38.46% -
  Horiz. % 76.92% 73.08% 73.08% 65.38% 61.54% 61.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 8.49 9.80 8.43 10.35 8.25 7.79 6.24 5.26%
  YoY % -13.37% 16.25% -18.55% 25.45% 5.91% 24.84% -
  Horiz. % 136.06% 157.05% 135.10% 165.87% 132.21% 124.84% 100.00%
EPS 0.85 0.90 0.62 -0.25 0.31 0.71 0.69 3.53%
  YoY % -5.56% 45.16% 348.00% -180.65% -56.34% 2.90% -
  Horiz. % 123.19% 130.43% 89.86% -36.23% 44.93% 102.90% 100.00%
DPS 0.00 0.00 0.75 0.75 0.00 0.74 0.72 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 2.78% -
  Horiz. % 0.00% 0.00% 104.17% 104.17% 0.00% 102.78% 100.00%
NAPS 0.1670 0.1590 0.1424 0.1271 0.1189 0.1182 0.0938 10.08%
  YoY % 5.03% 11.66% 12.04% 6.90% 0.59% 26.01% -
  Horiz. % 178.04% 169.51% 151.81% 135.50% 126.76% 126.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.4000 0.4000 0.3900 0.2600 0.3600 0.5900 0.8000 -
P/RPS 3.93 3.42 3.47 1.88 3.24 5.60 4.62 -2.66%
  YoY % 14.91% -1.44% 84.57% -41.98% -42.14% 21.21% -
  Horiz. % 85.06% 74.03% 75.11% 40.69% 70.13% 121.21% 100.00%
P/EPS 39.22 37.04 46.99 -78.79 85.71 61.46 41.67 -1.00%
  YoY % 5.89% -21.17% 159.64% -191.93% 39.46% 47.49% -
  Horiz. % 94.12% 88.89% 112.77% -189.08% 205.69% 147.49% 100.00%
EY 2.55 2.70 2.13 -1.27 1.17 1.63 2.40 1.01%
  YoY % -5.56% 26.76% 267.72% -208.55% -28.22% -32.08% -
  Horiz. % 106.25% 112.50% 88.75% -52.92% 48.75% 67.92% 100.00%
DY 0.00 0.00 2.56 3.85 0.00 1.69 2.50 -
  YoY % 0.00% 0.00% -33.51% 0.00% 0.00% -32.40% -
  Horiz. % 0.00% 0.00% 102.40% 154.00% 0.00% 67.60% 100.00%
P/NAPS 2.00 2.11 2.05 1.53 2.25 3.69 3.08 -6.94%
  YoY % -5.21% 2.93% 33.99% -32.00% -39.02% 19.81% -
  Horiz. % 64.94% 68.51% 66.56% 49.68% 73.05% 119.81% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 18/05/12 04/05/11 12/05/10 06/05/09 29/04/08 18/04/07 28/04/06 -
Price 0.3700 0.4500 0.4300 0.2500 0.3900 0.5600 0.8000 -
P/RPS 3.64 3.84 3.82 1.81 3.51 5.31 4.62 -3.89%
  YoY % -5.21% 0.52% 111.05% -48.43% -33.90% 14.94% -
  Horiz. % 78.79% 83.12% 82.68% 39.18% 75.97% 114.94% 100.00%
P/EPS 36.27 41.67 51.81 -75.76 92.86 58.33 41.67 -2.28%
  YoY % -12.96% -19.57% 168.39% -181.59% 59.20% 39.98% -
  Horiz. % 87.04% 100.00% 124.33% -181.81% 222.85% 139.98% 100.00%
EY 2.76 2.40 1.93 -1.32 1.08 1.71 2.40 2.35%
  YoY % 15.00% 24.35% 246.21% -222.22% -36.84% -28.75% -
  Horiz. % 115.00% 100.00% 80.42% -55.00% 45.00% 71.25% 100.00%
DY 0.00 0.00 2.33 4.00 0.00 1.79 2.50 -
  YoY % 0.00% 0.00% -41.75% 0.00% 0.00% -28.40% -
  Horiz. % 0.00% 0.00% 93.20% 160.00% 0.00% 71.60% 100.00%
P/NAPS 1.85 2.37 2.26 1.47 2.44 3.50 3.08 -8.14%
  YoY % -21.94% 4.87% 53.74% -39.75% -30.29% 13.64% -
  Horiz. % 60.06% 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.
 


 

169  189  479  1372 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.02+0.055 
 NOVAMSC 0.145+0.01 
 HSI-H4B 0.35+0.065 
 HSI-H4A 0.20+0.07 
 SAPNRG 0.625-0.005 
 KRETAM 0.47+0.01 
 HSI-C3E 0.25-0.055 
 HSI-C3K 0.37-0.07 
 HSI-C3H 0.455-0.165 
 PWORTH 0.25+0.01 

TOP ARTICLES

1. 1Q18 Results Wrap - Latest Stock Picks! KL Trader Investment Research Articles
2. StockAlliance - OCNCASH the undershine OCEAN StockAlliance Smells Of Money
3. RHB Top 20 Small Cap Jewel for MY, SG and HK TRV Stock News & Articles
4. PublicInvest Research Headlines - 18 Jun 2018 PublicInvest Research
5. TCapital Group - HUAAN TCapital Group Stock Sharing Knowledge
Partners & Brokers