Highlights

[SCICOM] QoQ Quarter Result on 2008-03-31 [#3]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 29-Apr-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 31-Mar-2008  [#3]
Profit Trend QoQ -     -23.52%    YoY -     -56.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 36,965 33,427 31,858 29,320 30,955 29,337 26,463 24.83%
  QoQ % 10.58% 4.92% 8.66% -5.28% 5.52% 10.86% -
  Horiz. % 139.69% 126.32% 120.39% 110.80% 116.97% 110.86% 100.00%
PBT 3,202 3,021 2,628 1,201 1,990 1,065 1,438 70.11%
  QoQ % 5.99% 14.95% 118.82% -39.65% 86.85% -25.94% -
  Horiz. % 222.67% 210.08% 182.75% 83.52% 138.39% 74.06% 100.00%
Tax -367 -201 -202 -92 -186 36 778 -
  QoQ % -82.59% 0.50% -119.57% 50.54% -616.67% -95.37% -
  Horiz. % -47.17% -25.84% -25.96% -11.83% -23.91% 4.63% 100.00%
NP 2,835 2,820 2,426 1,109 1,804 1,101 2,216 17.76%
  QoQ % 0.53% 16.24% 118.76% -38.53% 63.85% -50.32% -
  Horiz. % 127.93% 127.26% 109.48% 50.05% 81.41% 49.68% 100.00%
NP to SH 2,835 2,820 2,426 1,109 1,450 1,071 2,282 15.49%
  QoQ % 0.53% 16.24% 118.76% -23.52% 35.39% -53.07% -
  Horiz. % 124.23% 123.58% 106.31% 48.60% 63.54% 46.93% 100.00%
Tax Rate 11.46 % 6.65 % 7.69 % 7.66 % 9.35 % -3.38 % -54.10 % -
  QoQ % 72.33% -13.52% 0.39% -18.07% 376.63% 93.75% -
  Horiz. % -21.18% -12.29% -14.21% -14.16% -17.28% 6.25% 100.00%
Total Cost 34,130 30,607 29,432 28,211 29,151 28,236 24,247 25.47%
  QoQ % 11.51% 3.99% 4.33% -3.22% 3.24% 16.45% -
  Horiz. % 140.76% 126.23% 121.38% 116.35% 120.23% 116.45% 100.00%
Net Worth 50,341 47,886 45,320 42,247 44,818 42,839 44,590 8.38%
  QoQ % 5.13% 5.66% 7.27% -5.74% 4.62% -3.93% -
  Horiz. % 112.90% 107.39% 101.64% 94.75% 100.51% 96.07% 100.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,649 - - - - 2,677 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.96% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 93.46 % - % - % - % - % 250.00 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.38% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 50,341 47,886 45,320 42,247 44,818 42,839 44,590 8.38%
  QoQ % 5.13% 5.66% 7.27% -5.74% 4.62% -3.93% -
  Horiz. % 112.90% 107.39% 101.64% 94.75% 100.51% 96.07% 100.00%
NOSH 264,953 266,037 266,593 264,047 263,636 267,749 262,298 0.67%
  QoQ % -0.41% -0.21% 0.96% 0.16% -1.54% 2.08% -
  Horiz. % 101.01% 101.43% 101.64% 100.67% 100.51% 102.08% 100.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.67 % 8.44 % 7.62 % 3.78 % 5.83 % 3.75 % 8.37 % -5.63%
  QoQ % -9.12% 10.76% 101.59% -35.16% 55.47% -55.20% -
  Horiz. % 91.64% 100.84% 91.04% 45.16% 69.65% 44.80% 100.00%
ROE 5.63 % 5.89 % 5.35 % 2.63 % 3.24 % 2.50 % 5.12 % 6.50%
  QoQ % -4.41% 10.09% 103.42% -18.83% 29.60% -51.17% -
  Horiz. % 109.96% 115.04% 104.49% 51.37% 63.28% 48.83% 100.00%
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 13.95 12.56 11.95 11.10 11.74 10.96 10.09 23.98%
  QoQ % 11.07% 5.10% 7.66% -5.45% 7.12% 8.62% -
  Horiz. % 138.26% 124.48% 118.43% 110.01% 116.35% 108.62% 100.00%
EPS 1.07 1.06 0.91 0.42 0.55 0.40 0.87 14.72%
  QoQ % 0.94% 16.48% 116.67% -23.64% 37.50% -54.02% -
  Horiz. % 122.99% 121.84% 104.60% 48.28% 63.22% 45.98% 100.00%
DPS 1.00 0.00 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1900 0.1800 0.1700 0.1600 0.1700 0.1600 0.1700 7.66%
  QoQ % 5.56% 5.88% 6.25% -5.88% 6.25% -5.88% -
  Horiz. % 111.76% 105.88% 100.00% 94.12% 100.00% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.40 9.40 8.96 8.25 8.71 8.25 7.44 24.89%
  QoQ % 10.64% 4.91% 8.61% -5.28% 5.58% 10.89% -
  Horiz. % 139.78% 126.34% 120.43% 110.89% 117.07% 110.89% 100.00%
EPS 0.80 0.79 0.68 0.31 0.41 0.30 0.64 15.96%
  QoQ % 1.27% 16.18% 119.35% -24.39% 36.67% -53.12% -
  Horiz. % 125.00% 123.44% 106.25% 48.44% 64.06% 46.88% 100.00%
DPS 0.75 0.00 0.00 0.00 0.00 0.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1416 0.1347 0.1275 0.1189 0.1261 0.1205 0.1254 8.40%
  QoQ % 5.12% 5.65% 7.23% -5.71% 4.65% -3.91% -
  Horiz. % 112.92% 107.42% 101.67% 94.82% 100.56% 96.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.3300 0.3400 0.3800 0.3600 0.3700 0.5100 0.6000 -
P/RPS 2.37 2.71 3.18 3.24 3.15 4.65 5.95 -45.71%
  QoQ % -12.55% -14.78% -1.85% 2.86% -32.26% -21.85% -
  Horiz. % 39.83% 45.55% 53.45% 54.45% 52.94% 78.15% 100.00%
P/EPS 30.84 32.08 41.76 85.71 67.27 127.50 68.97 -41.38%
  QoQ % -3.87% -23.18% -51.28% 27.41% -47.24% 84.86% -
  Horiz. % 44.72% 46.51% 60.55% 124.27% 97.54% 184.86% 100.00%
EY 3.24 3.12 2.39 1.17 1.49 0.78 1.45 70.50%
  QoQ % 3.85% 30.54% 104.27% -21.48% 91.03% -46.21% -
  Horiz. % 223.45% 215.17% 164.83% 80.69% 102.76% 53.79% 100.00%
DY 3.03 0.00 0.00 0.00 0.00 1.96 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 154.59% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.74 1.89 2.24 2.25 2.18 3.19 3.53 -37.47%
  QoQ % -7.94% -15.63% -0.44% 3.21% -31.66% -9.63% -
  Horiz. % 49.29% 53.54% 63.46% 63.74% 61.76% 90.37% 100.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 04/02/09 22/10/08 25/08/08 29/04/08 28/01/08 12/11/07 30/07/07 -
Price 0.2600 0.2700 0.3500 0.3900 0.4000 0.4700 0.5400 -
P/RPS 1.86 2.15 2.93 3.51 3.41 4.29 5.35 -50.40%
  QoQ % -13.49% -26.62% -16.52% 2.93% -20.51% -19.81% -
  Horiz. % 34.77% 40.19% 54.77% 65.61% 63.74% 80.19% 100.00%
P/EPS 24.30 25.47 38.46 92.86 72.73 117.50 62.07 -46.33%
  QoQ % -4.59% -33.78% -58.58% 27.68% -38.10% 89.30% -
  Horiz. % 39.15% 41.03% 61.96% 149.61% 117.17% 189.30% 100.00%
EY 4.12 3.93 2.60 1.08 1.38 0.85 1.61 86.56%
  QoQ % 4.83% 51.15% 140.74% -21.74% 62.35% -47.20% -
  Horiz. % 255.90% 244.10% 161.49% 67.08% 85.71% 52.80% 100.00%
DY 3.85 0.00 0.00 0.00 0.00 2.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 180.75% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.37 1.50 2.06 2.44 2.35 2.94 3.18 -42.81%
  QoQ % -8.67% -27.18% -15.57% 3.83% -20.07% -7.55% -
  Horiz. % 43.08% 47.17% 64.78% 76.73% 73.90% 92.45% 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.
 


 

282  216  566  1139 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VS-WA 0.345+0.06 
 SAPNRG 0.43-0.01 
 HIBISCS 1.22+0.04 
 REACH-WA 0.12+0.005 
 EAH 0.020.00 
 VS 1.69+0.07 
 QES 0.35+0.01 
 TNLOGIS-WC 0.045+0.005 
 REACH 0.45+0.015 
 HSI-H4O 0.41-0.035 
Partners & Brokers