Highlights

[SCICOM] QoQ Cumulative Quarter Result on 2015-12-31 [#2]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     106.39%    YoY -     34.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 52,055 196,295 142,613 92,385 44,751 176,834 128,701 -45.22%
  QoQ % -73.48% 37.64% 54.37% 106.44% -74.69% 37.40% -
  Horiz. % 40.45% 152.52% 110.81% 71.78% 34.77% 137.40% 100.00%
PBT 13,025 44,908 30,622 19,909 9,640 34,043 23,627 -32.69%
  QoQ % -71.00% 46.65% 53.81% 106.52% -71.68% 44.09% -
  Horiz. % 55.13% 190.07% 129.61% 84.26% 40.80% 144.09% 100.00%
Tax -1,089 -3,306 -48 -23 -12 123 38 -
  QoQ % 67.06% -6,787.50% -108.70% -91.67% -109.76% 223.68% -
  Horiz. % -2,865.79% -8,700.00% -126.32% -60.53% -31.58% 323.68% 100.00%
NP 11,936 41,602 30,574 19,886 9,628 34,166 23,665 -36.56%
  QoQ % -71.31% 36.07% 53.75% 106.54% -71.82% 44.37% -
  Horiz. % 50.44% 175.80% 129.20% 84.03% 40.68% 144.37% 100.00%
NP to SH 12,021 41,947 30,833 20,069 9,724 34,694 24,099 -37.02%
  QoQ % -71.34% 36.05% 53.63% 106.39% -71.97% 43.96% -
  Horiz. % 49.88% 174.06% 127.94% 83.28% 40.35% 143.96% 100.00%
Tax Rate 8.36 % 7.36 % 0.16 % 0.12 % 0.12 % -0.36 % -0.16 % -
  QoQ % 13.59% 4,500.00% 33.33% 0.00% 133.33% -125.00% -
  Horiz. % -5,225.00% -4,600.00% -100.00% -75.00% -75.00% 225.00% 100.00%
Total Cost 40,119 154,693 112,039 72,499 35,123 142,668 105,036 -47.26%
  QoQ % -74.07% 38.07% 54.54% 106.41% -75.38% 35.83% -
  Horiz. % 38.20% 147.28% 106.67% 69.02% 33.44% 135.83% 100.00%
Net Worth 95,972 92,418 88,863 85,308 81,754 81,754 78,199 14.59%
  QoQ % 3.85% 4.00% 4.17% 4.35% 0.00% 4.55% -
  Horiz. % 122.73% 118.18% 113.64% 109.09% 104.55% 104.55% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 7,109 31,990 21,327 14,218 7,109 26,659 19,549 -48.96%
  QoQ % -77.78% 50.00% 50.00% 100.00% -73.33% 36.36% -
  Horiz. % 36.36% 163.64% 109.09% 72.73% 36.36% 136.36% 100.00%
Div Payout % 59.14 % 76.26 % 69.17 % 70.85 % 73.11 % 76.84 % 81.12 % -18.95%
  QoQ % -22.45% 10.25% -2.37% -3.09% -4.85% -5.28% -
  Horiz. % 72.90% 94.01% 85.27% 87.34% 90.13% 94.72% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 95,972 92,418 88,863 85,308 81,754 81,754 78,199 14.59%
  QoQ % 3.85% 4.00% 4.17% 4.35% 0.00% 4.55% -
  Horiz. % 122.73% 118.18% 113.64% 109.09% 104.55% 104.55% 100.00%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 22.93 % 21.19 % 21.44 % 21.53 % 21.51 % 19.32 % 18.39 % 15.80%
  QoQ % 8.21% -1.17% -0.42% 0.09% 11.34% 5.06% -
  Horiz. % 124.69% 115.23% 116.59% 117.07% 116.97% 105.06% 100.00%
ROE 12.53 % 45.39 % 34.70 % 23.53 % 11.89 % 42.44 % 30.82 % -45.03%
  QoQ % -72.39% 30.81% 47.47% 97.90% -71.98% 37.70% -
  Horiz. % 40.66% 147.27% 112.59% 76.35% 38.58% 137.70% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.64 55.22 40.12 25.99 12.59 49.75 36.21 -45.23%
  QoQ % -73.49% 37.64% 54.37% 106.43% -74.69% 37.39% -
  Horiz. % 40.43% 152.50% 110.80% 71.78% 34.77% 137.39% 100.00%
EPS 3.38 11.80 8.67 5.65 2.74 9.76 7.18 -39.40%
  QoQ % -71.36% 36.10% 53.45% 106.20% -71.93% 35.93% -
  Horiz. % 47.08% 164.35% 120.75% 78.69% 38.16% 135.93% 100.00%
DPS 2.00 9.00 6.00 4.00 2.00 7.50 5.50 -48.96%
  QoQ % -77.78% 50.00% 50.00% 100.00% -73.33% 36.36% -
  Horiz. % 36.36% 163.64% 109.09% 72.73% 36.36% 136.36% 100.00%
NAPS 0.2700 0.2600 0.2500 0.2400 0.2300 0.2300 0.2200 14.59%
  QoQ % 3.85% 4.00% 4.17% 4.35% 0.00% 4.55% -
  Horiz. % 122.73% 118.18% 113.64% 109.09% 104.55% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.64 55.22 40.12 25.99 12.59 49.75 36.21 -45.23%
  QoQ % -73.49% 37.64% 54.37% 106.43% -74.69% 37.39% -
  Horiz. % 40.43% 152.50% 110.80% 71.78% 34.77% 137.39% 100.00%
EPS 3.38 11.80 8.67 5.65 2.74 9.76 7.18 -39.40%
  QoQ % -71.36% 36.10% 53.45% 106.20% -71.93% 35.93% -
  Horiz. % 47.08% 164.35% 120.75% 78.69% 38.16% 135.93% 100.00%
DPS 2.00 9.00 6.00 4.00 2.00 7.50 5.50 -48.96%
  QoQ % -77.78% 50.00% 50.00% 100.00% -73.33% 36.36% -
  Horiz. % 36.36% 163.64% 109.09% 72.73% 36.36% 136.36% 100.00%
NAPS 0.2700 0.2600 0.2500 0.2400 0.2300 0.2300 0.2200 14.59%
  QoQ % 3.85% 4.00% 4.17% 4.35% 0.00% 4.55% -
  Horiz. % 122.73% 118.18% 113.64% 109.09% 104.55% 104.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.1400 2.2700 2.3900 1.9800 1.8100 2.0400 1.9900 -
P/RPS 14.61 4.11 5.96 7.62 14.38 4.10 5.50 91.46%
  QoQ % 255.47% -31.04% -21.78% -47.01% 250.73% -25.45% -
  Horiz. % 265.64% 74.73% 108.36% 138.55% 261.45% 74.55% 100.00%
P/EPS 63.28 19.24 27.55 35.07 66.16 20.90 29.35 66.66%
  QoQ % 228.90% -30.16% -21.44% -46.99% 216.56% -28.79% -
  Horiz. % 215.60% 65.55% 93.87% 119.49% 225.42% 71.21% 100.00%
EY 1.58 5.20 3.63 2.85 1.51 4.78 3.41 -40.04%
  QoQ % -69.62% 43.25% 27.37% 88.74% -68.41% 40.18% -
  Horiz. % 46.33% 152.49% 106.45% 83.58% 44.28% 140.18% 100.00%
DY 0.93 3.96 2.51 2.02 1.10 3.68 2.76 -51.48%
  QoQ % -76.52% 57.77% 24.26% 83.64% -70.11% 33.33% -
  Horiz. % 33.70% 143.48% 90.94% 73.19% 39.86% 133.33% 100.00%
P/NAPS 7.93 8.73 9.56 8.25 7.87 8.87 9.05 -8.41%
  QoQ % -9.16% -8.68% 15.88% 4.83% -11.27% -1.99% -
  Horiz. % 87.62% 96.46% 105.64% 91.16% 86.96% 98.01% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 07/11/16 26/08/16 24/05/16 25/02/16 30/11/15 21/08/15 25/05/15 -
Price 2.1500 2.1000 2.3300 2.2400 2.0900 1.7500 2.1000 -
P/RPS 14.68 3.80 5.81 8.62 16.60 3.52 5.80 85.41%
  QoQ % 286.32% -34.60% -32.60% -48.07% 371.59% -39.31% -
  Horiz. % 253.10% 65.52% 100.17% 148.62% 286.21% 60.69% 100.00%
P/EPS 63.57 17.80 26.86 39.67 76.40 17.93 30.97 61.30%
  QoQ % 257.13% -33.73% -32.29% -48.08% 326.10% -42.11% -
  Horiz. % 205.26% 57.47% 86.73% 128.09% 246.69% 57.89% 100.00%
EY 1.57 5.62 3.72 2.52 1.31 5.58 3.23 -38.10%
  QoQ % -72.06% 51.08% 47.62% 92.37% -76.52% 72.76% -
  Horiz. % 48.61% 173.99% 115.17% 78.02% 40.56% 172.76% 100.00%
DY 0.93 4.29 2.58 1.79 0.96 4.29 2.62 -49.77%
  QoQ % -78.32% 66.28% 44.13% 86.46% -77.62% 63.74% -
  Horiz. % 35.50% 163.74% 98.47% 68.32% 36.64% 163.74% 100.00%
P/NAPS 7.96 8.08 9.32 9.33 9.09 7.61 9.55 -11.40%
  QoQ % -1.49% -13.30% -0.11% 2.64% 19.45% -20.31% -
  Horiz. % 83.35% 84.61% 97.59% 97.70% 95.18% 79.69% 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.
 


 

212  266  503  1226 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.37+0.24 
 DSONIC 0.47-0.015 
 SAPNRG 0.35+0.015 
 TIGER 0.050.00 
 PESONA 0.275+0.025 
 DSONIC-WA 0.09-0.005 
 HSI-H4V 0.285-0.07 
 PRESBHD 0.51-0.03 
 HSI-C3V 0.27+0.07 
 IRIS 0.165-0.01 
Partners & Brokers