Highlights

[SCICOM] QoQ Quarter Result on 2008-09-30 [#1]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 22-Oct-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Sep-2008  [#1]
Profit Trend QoQ -     16.24%    YoY -     163.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 37,476 36,804 36,965 33,427 31,858 29,320 30,955 13.61%
  QoQ % 1.83% -0.44% 10.58% 4.92% 8.66% -5.28% -
  Horiz. % 121.07% 118.90% 119.42% 107.99% 102.92% 94.72% 100.00%
PBT 3,865 -559 3,202 3,021 2,628 1,201 1,990 55.73%
  QoQ % 791.41% -117.46% 5.99% 14.95% 118.82% -39.65% -
  Horiz. % 194.22% -28.09% 160.90% 151.81% 132.06% 60.35% 100.00%
Tax 58 -318 -367 -201 -202 -92 -186 -
  QoQ % 118.24% 13.35% -82.59% 0.50% -119.57% 50.54% -
  Horiz. % -31.18% 170.97% 197.31% 108.06% 108.60% 49.46% 100.00%
NP 3,923 -877 2,835 2,820 2,426 1,109 1,804 67.93%
  QoQ % 547.32% -130.93% 0.53% 16.24% 118.76% -38.53% -
  Horiz. % 217.46% -48.61% 157.15% 156.32% 134.48% 61.47% 100.00%
NP to SH 3,923 -877 2,835 2,820 2,426 1,109 1,450 94.28%
  QoQ % 547.32% -130.93% 0.53% 16.24% 118.76% -23.52% -
  Horiz. % 270.55% -60.48% 195.52% 194.48% 167.31% 76.48% 100.00%
Tax Rate -1.50 % - % 11.46 % 6.65 % 7.69 % 7.66 % 9.35 % -
  QoQ % 0.00% 0.00% 72.33% -13.52% 0.39% -18.07% -
  Horiz. % -16.04% 0.00% 122.57% 71.12% 82.25% 81.93% 100.00%
Total Cost 33,553 37,681 34,130 30,607 29,432 28,211 29,151 9.84%
  QoQ % -10.96% 10.40% 11.51% 3.99% 4.33% -3.22% -
  Horiz. % 115.10% 129.26% 117.08% 104.99% 100.96% 96.78% 100.00%
Net Worth 50,362 45,178 50,341 47,886 45,320 42,247 44,818 8.09%
  QoQ % 11.47% -10.25% 5.13% 5.66% 7.27% -5.74% -
  Horiz. % 112.37% 100.80% 112.32% 106.85% 101.12% 94.26% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 2,657 2,649 - - - - -
  QoQ % 0.00% 0.30% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.30% 100.00% - - - -
Div Payout % - % - % 93.46 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 50,362 45,178 50,341 47,886 45,320 42,247 44,818 8.09%
  QoQ % 11.47% -10.25% 5.13% 5.66% 7.27% -5.74% -
  Horiz. % 112.37% 100.80% 112.32% 106.85% 101.12% 94.26% 100.00%
NOSH 265,067 265,757 264,953 266,037 266,593 264,047 263,636 0.36%
  QoQ % -0.26% 0.30% -0.41% -0.21% 0.96% 0.16% -
  Horiz. % 100.54% 100.80% 100.50% 100.91% 101.12% 100.16% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.47 % -2.38 % 7.67 % 8.44 % 7.62 % 3.78 % 5.83 % 47.80%
  QoQ % 539.92% -131.03% -9.12% 10.76% 101.59% -35.16% -
  Horiz. % 179.59% -40.82% 131.56% 144.77% 130.70% 64.84% 100.00%
ROE 7.79 % -1.94 % 5.63 % 5.89 % 5.35 % 2.63 % 3.24 % 79.57%
  QoQ % 501.55% -134.46% -4.41% 10.09% 103.42% -18.83% -
  Horiz. % 240.43% -59.88% 173.77% 181.79% 165.12% 81.17% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 14.14 13.85 13.95 12.56 11.95 11.10 11.74 13.21%
  QoQ % 2.09% -0.72% 11.07% 5.10% 7.66% -5.45% -
  Horiz. % 120.44% 117.97% 118.82% 106.98% 101.79% 94.55% 100.00%
EPS 1.48 -0.33 1.07 1.06 0.91 0.42 0.55 93.58%
  QoQ % 548.48% -130.84% 0.94% 16.48% 116.67% -23.64% -
  Horiz. % 269.09% -60.00% 194.55% 192.73% 165.45% 76.36% 100.00%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 0.1900 0.1700 0.1900 0.1800 0.1700 0.1600 0.1700 7.70%
  QoQ % 11.76% -10.53% 5.56% 5.88% 6.25% -5.88% -
  Horiz. % 111.76% 100.00% 111.76% 105.88% 100.00% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.54 10.35 10.40 9.40 8.96 8.25 8.71 13.57%
  QoQ % 1.84% -0.48% 10.64% 4.91% 8.61% -5.28% -
  Horiz. % 121.01% 118.83% 119.40% 107.92% 102.87% 94.72% 100.00%
EPS 1.10 -0.25 0.80 0.79 0.68 0.31 0.41 93.20%
  QoQ % 540.00% -131.25% 1.27% 16.18% 119.35% -24.39% -
  Horiz. % 268.29% -60.98% 195.12% 192.68% 165.85% 75.61% 100.00%
DPS 0.00 0.75 0.75 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 0.1417 0.1271 0.1416 0.1347 0.1275 0.1189 0.1261 8.09%
  QoQ % 11.49% -10.24% 5.12% 5.65% 7.23% -5.71% -
  Horiz. % 112.37% 100.79% 112.29% 106.82% 101.11% 94.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.2200 0.2600 0.3300 0.3400 0.3800 0.3600 0.3700 -
P/RPS 1.56 1.88 2.37 2.71 3.18 3.24 3.15 -37.43%
  QoQ % -17.02% -20.68% -12.55% -14.78% -1.85% 2.86% -
  Horiz. % 49.52% 59.68% 75.24% 86.03% 100.95% 102.86% 100.00%
P/EPS 14.86 -78.79 30.84 32.08 41.76 85.71 67.27 -63.49%
  QoQ % 118.86% -355.48% -3.87% -23.18% -51.28% 27.41% -
  Horiz. % 22.09% -117.13% 45.85% 47.69% 62.08% 127.41% 100.00%
EY 6.73 -1.27 3.24 3.12 2.39 1.17 1.49 173.50%
  QoQ % 629.92% -139.20% 3.85% 30.54% 104.27% -21.48% -
  Horiz. % 451.68% -85.23% 217.45% 209.40% 160.40% 78.52% 100.00%
DY 0.00 3.85 3.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 27.06% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 127.06% 100.00% - - - -
P/NAPS 1.16 1.53 1.74 1.89 2.24 2.25 2.18 -34.36%
  QoQ % -24.18% -12.07% -7.94% -15.63% -0.44% 3.21% -
  Horiz. % 53.21% 70.18% 79.82% 86.70% 102.75% 103.21% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 06/05/09 04/02/09 22/10/08 25/08/08 29/04/08 28/01/08 -
Price 0.2300 0.2500 0.2600 0.2700 0.3500 0.3900 0.4000 -
P/RPS 1.63 1.81 1.86 2.15 2.93 3.51 3.41 -38.89%
  QoQ % -9.94% -2.69% -13.49% -26.62% -16.52% 2.93% -
  Horiz. % 47.80% 53.08% 54.55% 63.05% 85.92% 102.93% 100.00%
P/EPS 15.54 -75.76 24.30 25.47 38.46 92.86 72.73 -64.29%
  QoQ % 120.51% -411.77% -4.59% -33.78% -58.58% 27.68% -
  Horiz. % 21.37% -104.17% 33.41% 35.02% 52.88% 127.68% 100.00%
EY 6.43 -1.32 4.12 3.93 2.60 1.08 1.38 179.23%
  QoQ % 587.12% -132.04% 4.83% 51.15% 140.74% -21.74% -
  Horiz. % 465.94% -95.65% 298.55% 284.78% 188.41% 78.26% 100.00%
DY 0.00 4.00 3.85 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 3.90% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.90% 100.00% - - - -
P/NAPS 1.21 1.47 1.37 1.50 2.06 2.44 2.35 -35.79%
  QoQ % -17.69% 7.30% -8.67% -27.18% -15.57% 3.83% -
  Horiz. % 51.49% 62.55% 58.30% 63.83% 87.66% 103.83% 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.
 


 

173  108  429  1468 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.445+0.015 
 VC 0.085+0.005 
 QES 0.325+0.005 
 NEXGRAM 0.02-0.005 
 HSI-H4O 0.455-0.02 
 REACH 0.41+0.015 
 MYEG 1.79+0.04 
 HIBISCS 1.02+0.01 
 CUSCAPI 0.315+0.015 
 REACH-WA 0.090.00 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. 销售再破新高.QES涨声不断 星洲日報/投資致富‧企業故事
3. 不打价格战.SCGM转型求成长 星洲日報/投資致富‧企業故事
4. 宜鼎营收标青 星洲日報/投資致富‧企業故事
5. 减PET塑料.增产10%.星狮9050万推无菌生产线 星洲日報/投資致富‧企業故事
Partners & Brokers