Highlights

[SCICOM] QoQ Quarter Result on 2012-09-30 [#1]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 05-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -20.67%    YoY -     -12.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 33,120 32,845 33,520 34,359 34,507 30,188 32,306 1.67%
  QoQ % 0.84% -2.01% -2.44% -0.43% 14.31% -6.56% -
  Horiz. % 102.52% 101.67% 103.76% 106.35% 106.81% 93.44% 100.00%
PBT 5,059 3,010 3,511 3,072 3,586 2,920 3,189 36.06%
  QoQ % 68.07% -14.27% 14.29% -14.33% 22.81% -8.44% -
  Horiz. % 158.64% 94.39% 110.10% 96.33% 112.45% 91.56% 100.00%
Tax 102 22 -232 12 206 106 66 33.71%
  QoQ % 363.64% 109.48% -2,033.33% -94.17% 94.34% 60.61% -
  Horiz. % 154.55% 33.33% -351.52% 18.18% 312.12% 160.61% 100.00%
NP 5,161 3,032 3,279 3,084 3,792 3,026 3,255 36.01%
  QoQ % 70.22% -7.53% 6.32% -18.67% 25.31% -7.04% -
  Horiz. % 158.56% 93.15% 100.74% 94.75% 116.50% 92.96% 100.00%
NP to SH 5,282 3,141 3,324 3,105 3,914 3,027 3,256 38.10%
  QoQ % 68.16% -5.51% 7.05% -20.67% 29.30% -7.03% -
  Horiz. % 162.22% 96.47% 102.09% 95.36% 120.21% 92.97% 100.00%
Tax Rate -2.02 % -0.73 % 6.61 % -0.39 % -5.74 % -3.63 % -2.07 % -1.62%
  QoQ % -176.71% -111.04% 1,794.87% 93.21% -58.13% -75.36% -
  Horiz. % 97.58% 35.27% -319.32% 18.84% 277.29% 175.36% 100.00%
Total Cost 27,959 29,813 30,241 31,275 30,715 27,162 29,051 -2.52%
  QoQ % -6.22% -1.42% -3.31% 1.82% 13.08% -6.50% -
  Horiz. % 96.24% 102.62% 104.10% 107.66% 105.73% 93.50% 100.00%
Net Worth 71,090 65,166 65,166 65,166 65,166 59,352 62,159 9.37%
  QoQ % 9.09% 0.00% 0.00% 0.00% 9.79% -4.52% -
  Horiz. % 114.37% 104.84% 104.84% 104.84% 104.84% 95.48% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 5,924 - 2,962 - 2,962 - 2,959 58.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.14% 0.00% 100.07% 0.00% 100.07% 0.00% 100.00%
Div Payout % 112.16 % - % 89.11 % - % 75.68 % - % 90.91 % 15.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.37% 0.00% 98.02% 0.00% 83.25% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 71,090 65,166 65,166 65,166 65,166 59,352 62,159 9.37%
  QoQ % 9.09% 0.00% 0.00% 0.00% 9.79% -4.52% -
  Horiz. % 114.37% 104.84% 104.84% 104.84% 104.84% 95.48% 100.00%
NOSH 296,211 296,211 296,211 296,211 296,211 296,764 295,999 0.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.19% 0.26% -
  Horiz. % 100.07% 100.07% 100.07% 100.07% 100.07% 100.26% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.58 % 9.23 % 9.78 % 8.98 % 10.99 % 10.02 % 10.08 % 33.72%
  QoQ % 68.80% -5.62% 8.91% -18.29% 9.68% -0.60% -
  Horiz. % 154.56% 91.57% 97.02% 89.09% 109.03% 99.40% 100.00%
ROE 7.43 % 4.82 % 5.10 % 4.76 % 6.01 % 5.10 % 5.24 % 26.24%
  QoQ % 54.15% -5.49% 7.14% -20.80% 17.84% -2.67% -
  Horiz. % 141.79% 91.98% 97.33% 90.84% 114.69% 97.33% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.18 11.09 11.32 11.60 11.65 10.17 10.91 1.64%
  QoQ % 0.81% -2.03% -2.41% -0.43% 14.55% -6.78% -
  Horiz. % 102.47% 101.65% 103.76% 106.32% 106.78% 93.22% 100.00%
EPS 1.78 1.06 1.12 1.05 1.32 1.02 1.10 37.87%
  QoQ % 67.92% -5.36% 6.67% -20.45% 29.41% -7.27% -
  Horiz. % 161.82% 96.36% 101.82% 95.45% 120.00% 92.73% 100.00%
DPS 2.00 0.00 1.00 0.00 1.00 0.00 1.00 58.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.2400 0.2200 0.2200 0.2200 0.2200 0.2000 0.2100 9.32%
  QoQ % 9.09% 0.00% 0.00% 0.00% 10.00% -4.76% -
  Horiz. % 114.29% 104.76% 104.76% 104.76% 104.76% 95.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.32 9.24 9.43 9.67 9.71 8.49 9.09 1.68%
  QoQ % 0.87% -2.01% -2.48% -0.41% 14.37% -6.60% -
  Horiz. % 102.53% 101.65% 103.74% 106.38% 106.82% 93.40% 100.00%
EPS 1.49 0.88 0.94 0.87 1.10 0.85 0.92 37.95%
  QoQ % 69.32% -6.38% 8.05% -20.91% 29.41% -7.61% -
  Horiz. % 161.96% 95.65% 102.17% 94.57% 119.57% 92.39% 100.00%
DPS 1.67 0.00 0.83 0.00 0.83 0.00 0.83 59.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 201.20% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.2000 0.1833 0.1833 0.1833 0.1833 0.1670 0.1749 9.36%
  QoQ % 9.11% 0.00% 0.00% 0.00% 9.76% -4.52% -
  Horiz. % 114.35% 104.80% 104.80% 104.80% 104.80% 95.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.4800 0.4500 0.4000 0.4000 0.3600 0.4000 0.4000 -
P/RPS 4.29 4.06 3.53 3.45 3.09 3.93 3.66 11.18%
  QoQ % 5.67% 15.01% 2.32% 11.65% -21.37% 7.38% -
  Horiz. % 117.21% 110.93% 96.45% 94.26% 84.43% 107.38% 100.00%
P/EPS 26.92 42.44 35.65 38.16 27.24 39.22 36.36 -18.17%
  QoQ % -36.57% 19.05% -6.58% 40.09% -30.55% 7.87% -
  Horiz. % 74.04% 116.72% 98.05% 104.95% 74.92% 107.87% 100.00%
EY 3.71 2.36 2.81 2.62 3.67 2.55 2.75 22.12%
  QoQ % 57.20% -16.01% 7.25% -28.61% 43.92% -7.27% -
  Horiz. % 134.91% 85.82% 102.18% 95.27% 133.45% 92.73% 100.00%
DY 4.17 0.00 2.50 0.00 2.78 0.00 2.50 40.69%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.80% 0.00% 100.00% 0.00% 111.20% 0.00% 100.00%
P/NAPS 2.00 2.05 1.82 1.82 1.64 2.00 1.90 3.48%
  QoQ % -2.44% 12.64% 0.00% 10.98% -18.00% 5.26% -
  Horiz. % 105.26% 107.89% 95.79% 95.79% 86.32% 105.26% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 23/05/13 22/02/13 05/11/12 27/08/12 18/05/12 17/02/12 -
Price 0.4450 0.4400 0.4000 0.4000 0.3800 0.3700 0.3900 -
P/RPS 3.98 3.97 3.53 3.45 3.26 3.64 3.57 7.52%
  QoQ % 0.25% 12.46% 2.32% 5.83% -10.44% 1.96% -
  Horiz. % 111.48% 111.20% 98.88% 96.64% 91.32% 101.96% 100.00%
P/EPS 24.96 41.49 35.65 38.16 28.76 36.27 35.45 -20.87%
  QoQ % -39.84% 16.38% -6.58% 32.68% -20.71% 2.31% -
  Horiz. % 70.41% 117.04% 100.56% 107.64% 81.13% 102.31% 100.00%
EY 4.01 2.41 2.81 2.62 3.48 2.76 2.82 26.48%
  QoQ % 66.39% -14.23% 7.25% -24.71% 26.09% -2.13% -
  Horiz. % 142.20% 85.46% 99.65% 92.91% 123.40% 97.87% 100.00%
DY 4.49 0.00 2.50 0.00 2.63 0.00 2.56 45.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 175.39% 0.00% 97.66% 0.00% 102.73% 0.00% 100.00%
P/NAPS 1.85 2.00 1.82 1.82 1.73 1.85 1.86 -0.36%
  QoQ % -7.50% 9.89% 0.00% 5.20% -6.49% -0.54% -
  Horiz. % 99.46% 107.53% 97.85% 97.85% 93.01% 99.46% 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.
 


 

361  346  493  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.445-0.01 
 HSI-C3Q 0.42-0.035 
 MYEG 1.70+0.06 
 NOVAMSC 0.170.00 
 HSI-H4I 0.64+0.04 
 HSI-H4O 0.525+0.015 
 PWORTH 0.045-0.005 
 HSI-C3S 0.26-0.03 
 CIMB 6.04-0.19 
 HSI-C3T 0.455-0.04 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. 【冷眼专栏】什么人不宜投资股票? 【冷眼专栏】全民拥股
3. What you must know about JAKS What you must know about JAKS
4. 【冷眼专栏】慎防“全民赌股” 【冷眼专栏】全民拥股
5. What is Happening Next on Forest City: Politics or Economics - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers