Highlights

[SCICOM] YoY 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?  YoY % Horiz. %

Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 34,837 29,970 36,804 29,320 27,691 22,187 0 -
  YoY % 16.24% -18.57% 25.53% 5.88% 24.81% 0.00% -
  Horiz. % 157.02% 135.08% 165.88% 132.15% 124.81% 100.00% -
PBT 3,196 1,947 -559 1,201 2,264 2,982 0 -
  YoY % 64.15% 448.30% -146.54% -46.95% -24.08% 0.00% -
  Horiz. % 107.18% 65.29% -18.75% 40.27% 75.92% 100.00% -
Tax 17 264 -318 -92 323 -520 0 -
  YoY % -93.56% 183.02% -245.65% -128.48% 162.12% 0.00% -
  Horiz. % -3.27% -50.77% 61.15% 17.69% -62.12% 100.00% -
NP 3,213 2,211 -877 1,109 2,587 2,462 0 -
  YoY % 45.32% 352.11% -179.08% -57.13% 5.08% 0.00% -
  Horiz. % 130.50% 89.81% -35.62% 45.04% 105.08% 100.00% -
NP to SH 3,213 2,211 -877 1,109 2,521 2,462 0 -
  YoY % 45.32% 352.11% -179.08% -56.01% 2.40% 0.00% -
  Horiz. % 130.50% 89.81% -35.62% 45.04% 102.40% 100.00% -
Tax Rate -0.53 % -13.56 % - % 7.66 % -14.27 % 17.44 % - % -
  YoY % 96.09% 0.00% 0.00% 153.68% -181.82% 0.00% -
  Horiz. % -3.04% -77.75% 0.00% 43.92% -81.82% 100.00% -
Total Cost 31,624 27,759 37,681 28,211 25,104 19,725 0 -
  YoY % 13.92% -26.33% 33.57% 12.38% 27.27% 0.00% -
  Horiz. % 160.32% 140.73% 191.03% 143.02% 127.27% 100.00% -
Net Worth 56,524 50,613 45,178 42,247 42,016 33,339 - -
  YoY % 11.68% 12.03% 6.94% 0.55% 26.03% 0.00% -
  Horiz. % 169.54% 151.81% 135.51% 126.72% 126.03% 100.00% -
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - 2,663 2,657 - 2,626 2,564 - -
  YoY % 0.00% 0.24% 0.00% 0.00% 2.40% 0.00% -
  Horiz. % 0.00% 103.87% 103.63% 0.00% 102.40% 100.00% -
Div Payout % - % 120.48 % - % - % 104.17 % 104.17 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.66% 0.00% 0.00% 100.00% 100.00% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 56,524 50,613 45,178 42,247 42,016 33,339 - -
  YoY % 11.68% 12.03% 6.94% 0.55% 26.03% 0.00% -
  Horiz. % 169.54% 151.81% 135.51% 126.72% 126.03% 100.00% -
NOSH 297,499 266,385 265,757 264,047 262,604 128,229 - -
  YoY % 11.68% 0.24% 0.65% 0.55% 104.79% 0.00% -
  Horiz. % 232.01% 207.74% 207.25% 205.92% 204.79% 100.00% -
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 9.22 % 7.38 % -2.38 % 3.78 % 9.34 % 11.10 % - % -
  YoY % 24.93% 410.08% -162.96% -59.53% -15.86% 0.00% -
  Horiz. % 83.06% 66.49% -21.44% 34.05% 84.14% 100.00% -
ROE 5.68 % 4.37 % -1.94 % 2.63 % 6.00 % 7.38 % - % -
  YoY % 29.98% 325.26% -173.76% -56.17% -18.70% 0.00% -
  Horiz. % 76.96% 59.21% -26.29% 35.64% 81.30% 100.00% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 11.71 11.25 13.85 11.10 10.54 17.30 - -
  YoY % 4.09% -18.77% 24.77% 5.31% -39.08% 0.00% -
  Horiz. % 67.69% 65.03% 80.06% 64.16% 60.92% 100.00% -
EPS 1.08 0.83 -0.33 0.42 0.96 1.92 0.00 -
  YoY % 30.12% 351.52% -178.57% -56.25% -50.00% 0.00% -
  Horiz. % 56.25% 43.23% -17.19% 21.88% 50.00% 100.00% -
DPS 0.00 1.00 1.00 0.00 1.00 2.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 0.00% 50.00% 50.00% 0.00% 50.00% 100.00% -
NAPS 0.1900 0.1900 0.1700 0.1600 0.1600 0.2600 - -
  YoY % 0.00% 11.76% 6.25% 0.00% -38.46% 0.00% -
  Horiz. % 73.08% 73.08% 65.38% 61.54% 61.54% 100.00% -
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 9.80 8.43 10.35 8.25 7.79 6.24 - -
  YoY % 16.25% -18.55% 25.45% 5.91% 24.84% 0.00% -
  Horiz. % 157.05% 135.10% 165.87% 132.21% 124.84% 100.00% -
EPS 0.90 0.62 -0.25 0.31 0.71 0.69 0.00 -
  YoY % 45.16% 348.00% -180.65% -56.34% 2.90% 0.00% -
  Horiz. % 130.43% 89.86% -36.23% 44.93% 102.90% 100.00% -
DPS 0.00 0.75 0.75 0.00 0.74 0.72 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 2.78% 0.00% -
  Horiz. % 0.00% 104.17% 104.17% 0.00% 102.78% 100.00% -
NAPS 0.1590 0.1424 0.1271 0.1189 0.1182 0.0938 - -
  YoY % 11.66% 12.04% 6.90% 0.59% 26.01% 0.00% -
  Horiz. % 169.51% 151.81% 135.50% 126.76% 126.01% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 0.4000 0.3900 0.2600 0.3600 0.5900 0.8000 0.0000 -
P/RPS 3.42 3.47 1.88 3.24 5.60 4.62 0.00 -
  YoY % -1.44% 84.57% -41.98% -42.14% 21.21% 0.00% -
  Horiz. % 74.03% 75.11% 40.69% 70.13% 121.21% 100.00% -
P/EPS 37.04 46.99 -78.79 85.71 61.46 41.67 0.00 -
  YoY % -21.17% 159.64% -191.93% 39.46% 47.49% 0.00% -
  Horiz. % 88.89% 112.77% -189.08% 205.69% 147.49% 100.00% -
EY 2.70 2.13 -1.27 1.17 1.63 2.40 0.00 -
  YoY % 26.76% 267.72% -208.55% -28.22% -32.08% 0.00% -
  Horiz. % 112.50% 88.75% -52.92% 48.75% 67.92% 100.00% -
DY 0.00 2.56 3.85 0.00 1.69 2.50 0.00 -
  YoY % 0.00% -33.51% 0.00% 0.00% -32.40% 0.00% -
  Horiz. % 0.00% 102.40% 154.00% 0.00% 67.60% 100.00% -
P/NAPS 2.11 2.05 1.53 2.25 3.69 3.08 0.00 -
  YoY % 2.93% 33.99% -32.00% -39.02% 19.81% 0.00% -
  Horiz. % 68.51% 66.56% 49.68% 73.05% 119.81% 100.00% -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 04/05/11 12/05/10 06/05/09 29/04/08 18/04/07 28/04/06 - -
Price 0.4500 0.4300 0.2500 0.3900 0.5600 0.8000 0.0000 -
P/RPS 3.84 3.82 1.81 3.51 5.31 4.62 0.00 -
  YoY % 0.52% 111.05% -48.43% -33.90% 14.94% 0.00% -
  Horiz. % 83.12% 82.68% 39.18% 75.97% 114.94% 100.00% -
P/EPS 41.67 51.81 -75.76 92.86 58.33 41.67 0.00 -
  YoY % -19.57% 168.39% -181.59% 59.20% 39.98% 0.00% -
  Horiz. % 100.00% 124.33% -181.81% 222.85% 139.98% 100.00% -
EY 2.40 1.93 -1.32 1.08 1.71 2.40 0.00 -
  YoY % 24.35% 246.21% -222.22% -36.84% -28.75% 0.00% -
  Horiz. % 100.00% 80.42% -55.00% 45.00% 71.25% 100.00% -
DY 0.00 2.33 4.00 0.00 1.79 2.50 0.00 -
  YoY % 0.00% -41.75% 0.00% 0.00% -28.40% 0.00% -
  Horiz. % 0.00% 93.20% 160.00% 0.00% 71.60% 100.00% -
P/NAPS 2.37 2.26 1.47 2.44 3.50 3.08 0.00 -
  YoY % 4.87% 53.74% -39.75% -30.29% 13.64% 0.00% -
  Horiz. % 76.95% 73.38% 47.73% 79.22% 113.64% 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