Highlights

[SCICOM] QoQ Quarter Result on 2010-03-31 [#3]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 12-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     -0.32%    YoY -     352.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 37,815 33,841 32,121 29,970 29,570 31,007 37,476 0.60%
  QoQ % 11.74% 5.35% 7.18% 1.35% -4.63% -17.26% -
  Horiz. % 100.90% 90.30% 85.71% 79.97% 78.90% 82.74% 100.00%
PBT 3,467 2,824 1,347 1,947 2,390 1,940 3,865 -6.97%
  QoQ % 22.77% 109.65% -30.82% -18.54% 23.20% -49.81% -
  Horiz. % 89.70% 73.07% 34.85% 50.38% 61.84% 50.19% 100.00%
Tax -242 214 556 264 -172 65 58 -
  QoQ % -213.08% -61.51% 110.61% 253.49% -364.62% 12.07% -
  Horiz. % -417.24% 368.97% 958.62% 455.17% -296.55% 112.07% 100.00%
NP 3,225 3,038 1,903 2,211 2,218 2,005 3,923 -12.21%
  QoQ % 6.16% 59.64% -13.93% -0.32% 10.62% -48.89% -
  Horiz. % 82.21% 77.44% 48.51% 56.36% 56.54% 51.11% 100.00%
NP to SH 3,225 3,038 1,903 2,211 2,218 2,005 3,923 -12.21%
  QoQ % 6.16% 59.64% -13.93% -0.32% 10.62% -48.89% -
  Horiz. % 82.21% 77.44% 48.51% 56.36% 56.54% 51.11% 100.00%
Tax Rate 6.98 % -7.58 % -41.28 % -13.56 % 7.20 % -3.35 % -1.50 % -
  QoQ % 192.08% 81.64% -204.42% -288.33% 314.93% -123.33% -
  Horiz. % -465.33% 505.33% 2,752.00% 904.00% -480.00% 223.33% 100.00%
Total Cost 34,590 30,803 30,218 27,759 27,352 29,002 33,553 2.04%
  QoQ % 12.29% 1.94% 8.86% 1.49% -5.69% -13.56% -
  Horiz. % 103.09% 91.80% 90.06% 82.73% 81.52% 86.44% 100.00%
Net Worth 56,215 56,458 50,925 50,613 50,169 50,124 50,362 7.58%
  QoQ % -0.43% 10.87% 0.62% 0.89% 0.09% -0.47% -
  Horiz. % 111.62% 112.10% 101.12% 100.50% 99.62% 99.53% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,958 - - 2,663 3,960 - - -
  QoQ % 0.00% 0.00% 0.00% -32.74% 0.00% 0.00% -
  Horiz. % 74.70% 0.00% 0.00% 67.26% 100.00% - -
Div Payout % 91.74 % - % - % 120.48 % 178.57 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -32.53% 0.00% 0.00% -
  Horiz. % 51.37% 0.00% 0.00% 67.47% 100.00% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 56,215 56,458 50,925 50,613 50,169 50,124 50,362 7.58%
  QoQ % -0.43% 10.87% 0.62% 0.89% 0.09% -0.47% -
  Horiz. % 111.62% 112.10% 101.12% 100.50% 99.62% 99.53% 100.00%
NOSH 295,871 268,849 268,028 266,385 264,047 263,815 265,067 7.58%
  QoQ % 10.05% 0.31% 0.62% 0.89% 0.09% -0.47% -
  Horiz. % 111.62% 101.43% 101.12% 100.50% 99.62% 99.53% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.53 % 8.98 % 5.92 % 7.38 % 7.50 % 6.47 % 10.47 % -12.74%
  QoQ % -5.01% 51.69% -19.78% -1.60% 15.92% -38.20% -
  Horiz. % 81.47% 85.77% 56.54% 70.49% 71.63% 61.80% 100.00%
ROE 5.74 % 5.38 % 3.74 % 4.37 % 4.42 % 4.00 % 7.79 % -18.37%
  QoQ % 6.69% 43.85% -14.42% -1.13% 10.50% -48.65% -
  Horiz. % 73.68% 69.06% 48.01% 56.10% 56.74% 51.35% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.78 12.59 11.98 11.25 11.20 11.75 14.14 -6.50%
  QoQ % 1.51% 5.09% 6.49% 0.45% -4.68% -16.90% -
  Horiz. % 90.38% 89.04% 84.72% 79.56% 79.21% 83.10% 100.00%
EPS 1.09 1.13 0.71 0.83 0.84 0.76 1.48 -18.40%
  QoQ % -3.54% 59.15% -14.46% -1.19% 10.53% -48.65% -
  Horiz. % 73.65% 76.35% 47.97% 56.08% 56.76% 51.35% 100.00%
DPS 1.00 0.00 0.00 1.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 0.00% 66.67% 100.00% - -
NAPS 0.1900 0.2100 0.1900 0.1900 0.1900 0.1900 0.1900 -
  QoQ % -9.52% 10.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 110.53% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.64 9.52 9.04 8.43 8.32 8.72 10.54 0.63%
  QoQ % 11.76% 5.31% 7.24% 1.32% -4.59% -17.27% -
  Horiz. % 100.95% 90.32% 85.77% 79.98% 78.94% 82.73% 100.00%
EPS 0.91 0.85 0.54 0.62 0.62 0.56 1.10 -11.84%
  QoQ % 7.06% 57.41% -12.90% 0.00% 10.71% -49.09% -
  Horiz. % 82.73% 77.27% 49.09% 56.36% 56.36% 50.91% 100.00%
DPS 0.83 0.00 0.00 0.75 1.11 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -32.43% 0.00% 0.00% -
  Horiz. % 74.77% 0.00% 0.00% 67.57% 100.00% - -
NAPS 0.1582 0.1588 0.1433 0.1424 0.1411 0.1410 0.1417 7.60%
  QoQ % -0.38% 10.82% 0.63% 0.92% 0.07% -0.49% -
  Horiz. % 111.64% 112.07% 101.13% 100.49% 99.58% 99.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.4200 0.4600 0.4900 0.3900 0.4100 0.3000 0.2200 -
P/RPS 3.29 3.65 4.09 3.47 3.66 2.55 1.56 64.23%
  QoQ % -9.86% -10.76% 17.87% -5.19% 43.53% 63.46% -
  Horiz. % 210.90% 233.97% 262.18% 222.44% 234.62% 163.46% 100.00%
P/EPS 38.53 40.71 69.01 46.99 48.81 39.47 14.86 88.41%
  QoQ % -5.35% -41.01% 46.86% -3.73% 23.66% 165.61% -
  Horiz. % 259.29% 273.96% 464.40% 316.22% 328.47% 265.61% 100.00%
EY 2.60 2.46 1.45 2.13 2.05 2.53 6.73 -46.86%
  QoQ % 5.69% 69.66% -31.92% 3.90% -18.97% -62.41% -
  Horiz. % 38.63% 36.55% 21.55% 31.65% 30.46% 37.59% 100.00%
DY 2.38 0.00 0.00 2.56 3.66 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -30.05% 0.00% 0.00% -
  Horiz. % 65.03% 0.00% 0.00% 69.95% 100.00% - -
P/NAPS 2.21 2.19 2.58 2.05 2.16 1.58 1.16 53.50%
  QoQ % 0.91% -15.12% 25.85% -5.09% 36.71% 36.21% -
  Horiz. % 190.52% 188.79% 222.41% 176.72% 186.21% 136.21% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 09/11/10 27/08/10 12/05/10 03/02/10 29/01/10 28/08/09 -
Price 0.3900 0.4100 0.3900 0.4300 0.4000 0.4000 0.2300 -
P/RPS 3.05 3.26 3.25 3.82 3.57 3.40 1.63 51.67%
  QoQ % -6.44% 0.31% -14.92% 7.00% 5.00% 108.59% -
  Horiz. % 187.12% 200.00% 199.39% 234.36% 219.02% 208.59% 100.00%
P/EPS 35.78 36.28 54.93 51.81 47.62 52.63 15.54 74.10%
  QoQ % -1.38% -33.95% 6.02% 8.80% -9.52% 238.67% -
  Horiz. % 230.24% 233.46% 353.47% 333.40% 306.43% 338.67% 100.00%
EY 2.79 2.76 1.82 1.93 2.10 1.90 6.43 -42.60%
  QoQ % 1.09% 51.65% -5.70% -8.10% 10.53% -70.45% -
  Horiz. % 43.39% 42.92% 28.30% 30.02% 32.66% 29.55% 100.00%
DY 2.56 0.00 0.00 2.33 3.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -37.87% 0.00% 0.00% -
  Horiz. % 68.27% 0.00% 0.00% 62.13% 100.00% - -
P/NAPS 2.05 1.95 2.05 2.26 2.11 2.11 1.21 41.98%
  QoQ % 5.13% -4.88% -9.29% 7.11% 0.00% 74.38% -
  Horiz. % 169.42% 161.16% 169.42% 186.78% 174.38% 174.38% 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.
 


 

209  130  481  1358 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.445+0.015 
 REACH-WA 0.10+0.01 
 VC 0.085+0.005 
 HIBISCS 1.03+0.02 
 NEXGRAM 0.02-0.005 
 QES 0.325+0.005 
 VELESTO 0.275-0.005 
 REACH 0.405+0.01 
 HSI-H4O 0.455-0.02 
 MYEG 1.77+0.02 

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