Highlights

[SCICOM] QoQ Quarter Result on 2011-03-31 [#3]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 04-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     -0.37%    YoY -     45.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 32,306 34,225 34,482 34,837 37,815 33,841 32,121 0.38%
  QoQ % -5.61% -0.75% -1.02% -7.88% 11.74% 5.35% -
  Horiz. % 100.58% 106.55% 107.35% 108.46% 117.73% 105.35% 100.00%
PBT 3,189 3,792 3,112 3,196 3,467 2,824 1,347 77.35%
  QoQ % -15.90% 21.85% -2.63% -7.82% 22.77% 109.65% -
  Horiz. % 236.75% 281.51% 231.03% 237.27% 257.39% 209.65% 100.00%
Tax 66 -253 689 17 -242 214 556 -75.75%
  QoQ % 126.09% -136.72% 3,952.94% 107.02% -213.08% -61.51% -
  Horiz. % 11.87% -45.50% 123.92% 3.06% -43.53% 38.49% 100.00%
NP 3,255 3,539 3,801 3,213 3,225 3,038 1,903 42.88%
  QoQ % -8.02% -6.89% 18.30% -0.37% 6.16% 59.64% -
  Horiz. % 171.05% 185.97% 199.74% 168.84% 169.47% 159.64% 100.00%
NP to SH 3,256 3,539 3,806 3,213 3,225 3,038 1,903 42.91%
  QoQ % -8.00% -7.02% 18.46% -0.37% 6.16% 59.64% -
  Horiz. % 171.10% 185.97% 200.00% 168.84% 169.47% 159.64% 100.00%
Tax Rate -2.07 % 6.67 % -22.14 % -0.53 % 6.98 % -7.58 % -41.28 % -86.33%
  QoQ % -131.03% 130.13% -4,077.36% -107.59% 192.08% 81.64% -
  Horiz. % 5.01% -16.16% 53.63% 1.28% -16.91% 18.36% 100.00%
Total Cost 29,051 30,686 30,681 31,624 34,590 30,803 30,218 -2.58%
  QoQ % -5.33% 0.02% -2.98% -8.57% 12.29% 1.94% -
  Horiz. % 96.14% 101.55% 101.53% 104.65% 114.47% 101.94% 100.00%
Net Worth 62,159 59,478 59,007 56,524 56,215 56,458 50,925 14.17%
  QoQ % 4.51% 0.80% 4.39% 0.55% -0.43% 10.87% -
  Horiz. % 122.06% 116.80% 115.87% 111.00% 110.39% 110.87% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,959 2,973 2,950 - 2,958 - - -
  QoQ % -0.47% 0.80% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.04% 100.51% 99.72% 0.00% 100.00% - -
Div Payout % 90.91 % 84.03 % 77.52 % - % 91.74 % - % - % -
  QoQ % 8.19% 8.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.10% 91.60% 84.50% 0.00% 100.00% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 62,159 59,478 59,007 56,524 56,215 56,458 50,925 14.17%
  QoQ % 4.51% 0.80% 4.39% 0.55% -0.43% 10.87% -
  Horiz. % 122.06% 116.80% 115.87% 111.00% 110.39% 110.87% 100.00%
NOSH 295,999 297,394 295,038 297,499 295,871 268,849 268,028 6.82%
  QoQ % -0.47% 0.80% -0.83% 0.55% 10.05% 0.31% -
  Horiz. % 110.44% 110.96% 110.08% 111.00% 110.39% 100.31% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.08 % 10.34 % 11.02 % 9.22 % 8.53 % 8.98 % 5.92 % 42.45%
  QoQ % -2.51% -6.17% 19.52% 8.09% -5.01% 51.69% -
  Horiz. % 170.27% 174.66% 186.15% 155.74% 144.09% 151.69% 100.00%
ROE 5.24 % 5.95 % 6.45 % 5.68 % 5.74 % 5.38 % 3.74 % 25.13%
  QoQ % -11.93% -7.75% 13.56% -1.05% 6.69% 43.85% -
  Horiz. % 140.11% 159.09% 172.46% 151.87% 153.48% 143.85% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 10.91 11.51 11.69 11.71 12.78 12.59 11.98 -6.03%
  QoQ % -5.21% -1.54% -0.17% -8.37% 1.51% 5.09% -
  Horiz. % 91.07% 96.08% 97.58% 97.75% 106.68% 105.09% 100.00%
EPS 1.10 1.19 1.29 1.08 1.09 1.13 0.71 33.79%
  QoQ % -7.56% -7.75% 19.44% -0.92% -3.54% 59.15% -
  Horiz. % 154.93% 167.61% 181.69% 152.11% 153.52% 159.15% 100.00%
DPS 1.00 1.00 1.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 0.00% 100.00% - -
NAPS 0.2100 0.2000 0.2000 0.1900 0.1900 0.2100 0.1900 6.88%
  QoQ % 5.00% 0.00% 5.26% 0.00% -9.52% 10.53% -
  Horiz. % 110.53% 105.26% 105.26% 100.00% 100.00% 110.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.09 9.63 9.70 9.80 10.64 9.52 9.04 0.37%
  QoQ % -5.61% -0.72% -1.02% -7.89% 11.76% 5.31% -
  Horiz. % 100.55% 106.53% 107.30% 108.41% 117.70% 105.31% 100.00%
EPS 0.92 1.00 1.07 0.90 0.91 0.85 0.54 42.51%
  QoQ % -8.00% -6.54% 18.89% -1.10% 7.06% 57.41% -
  Horiz. % 170.37% 185.19% 198.15% 166.67% 168.52% 157.41% 100.00%
DPS 0.83 0.84 0.83 0.00 0.83 0.00 0.00 -
  QoQ % -1.19% 1.20% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 101.20% 100.00% 0.00% 100.00% - -
NAPS 0.1749 0.1673 0.1660 0.1590 0.1582 0.1588 0.1433 14.17%
  QoQ % 4.54% 0.78% 4.40% 0.51% -0.38% 10.82% -
  Horiz. % 122.05% 116.75% 115.84% 110.96% 110.40% 110.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.4000 0.4000 0.3900 0.4000 0.4200 0.4600 0.4900 -
P/RPS 3.66 3.48 3.34 3.42 3.29 3.65 4.09 -7.12%
  QoQ % 5.17% 4.19% -2.34% 3.95% -9.86% -10.76% -
  Horiz. % 89.49% 85.09% 81.66% 83.62% 80.44% 89.24% 100.00%
P/EPS 36.36 33.61 30.23 37.04 38.53 40.71 69.01 -34.69%
  QoQ % 8.18% 11.18% -18.39% -3.87% -5.35% -41.01% -
  Horiz. % 52.69% 48.70% 43.81% 53.67% 55.83% 58.99% 100.00%
EY 2.75 2.98 3.31 2.70 2.60 2.46 1.45 53.04%
  QoQ % -7.72% -9.97% 22.59% 3.85% 5.69% 69.66% -
  Horiz. % 189.66% 205.52% 228.28% 186.21% 179.31% 169.66% 100.00%
DY 2.50 2.50 2.56 0.00 2.38 0.00 0.00 -
  QoQ % 0.00% -2.34% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.04% 105.04% 107.56% 0.00% 100.00% - -
P/NAPS 1.90 2.00 1.95 2.11 2.21 2.19 2.58 -18.40%
  QoQ % -5.00% 2.56% -7.58% -4.52% 0.91% -15.12% -
  Horiz. % 73.64% 77.52% 75.58% 81.78% 85.66% 84.88% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 17/02/12 02/11/11 15/08/11 04/05/11 28/02/11 09/11/10 27/08/10 -
Price 0.3900 0.4500 0.3900 0.4500 0.3900 0.4100 0.3900 -
P/RPS 3.57 3.91 3.34 3.84 3.05 3.26 3.25 6.44%
  QoQ % -8.70% 17.07% -13.02% 25.90% -6.44% 0.31% -
  Horiz. % 109.85% 120.31% 102.77% 118.15% 93.85% 100.31% 100.00%
P/EPS 35.45 37.82 30.23 41.67 35.78 36.28 54.93 -25.26%
  QoQ % -6.27% 25.11% -27.45% 16.46% -1.38% -33.95% -
  Horiz. % 64.54% 68.85% 55.03% 75.86% 65.14% 66.05% 100.00%
EY 2.82 2.64 3.31 2.40 2.79 2.76 1.82 33.79%
  QoQ % 6.82% -20.24% 37.92% -13.98% 1.09% 51.65% -
  Horiz. % 154.95% 145.05% 181.87% 131.87% 153.30% 151.65% 100.00%
DY 2.56 2.22 2.56 0.00 2.56 0.00 0.00 -
  QoQ % 15.32% -13.28% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 86.72% 100.00% 0.00% 100.00% - -
P/NAPS 1.86 2.25 1.95 2.37 2.05 1.95 2.05 -6.26%
  QoQ % -17.33% 15.38% -17.72% 15.61% 5.13% -4.88% -
  Horiz. % 90.73% 109.76% 95.12% 115.61% 100.00% 95.12% 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.
 


 

419  313  498  663 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.435-0.005 
 DIALOG 3.56+0.01 
 MAYBANK 9.790.00 
 MYEG 1.79+0.03 
 HSI-H4O 0.405-0.06 
 LIONIND 1.02+0.10 
 VELESTO 0.28+0.01 
 LAYHONG-WA 0.255+0.005 
 HSI-C3P 0.41+0.07 
 CIMB 6.20+0.06 
Partners & Brokers