[SCICOM] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock

[SCICOM] SCICOM (MSC) BHD

Announcement Date

12-Nov-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Sep-2007 [#1]

Profit Trend

QoQ- -62.14%

YoY- -66.91%

Quarter Report

Scicom - Quarterly Announcement (30.9.2007).pdf

Latest QR

Upcoming QR

SCICOM's Result

SCICOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Annualized Quarter Result
Revenue	118,272	115,218	120,584	117,348	109,003	110,053	109,698	5.14%
YoY %	2.65%	-4.45%	2.76%	7.66%	-0.95%	0.32%	-	-
Horiz. %	107.82%	105.03%	109.92%	106.97%	99.37%	100.32%	100.00%	-
PBT	6,500	5,162	6,110	4,260	11,280	13,122	15,158	-43.16%
YoY %	25.92%	-15.52%	43.43%	-62.23%	-14.04%	-13.43%	-	-
Horiz. %	42.88%	34.05%	40.31%	28.10%	74.42%	86.57%	100.00%	-
Tax	-444	-322	-300	144	31	-996	-2,140	-64.98%
YoY %	-37.89%	-7.33%	-308.33%	364.52%	103.11%	53.46%	-	-
Horiz. %	20.75%	15.05%	14.02%	-6.73%	-1.45%	46.54%	100.00%	-
NP	6,056	4,840	5,810	4,404	11,311	12,126	13,018	-39.98%
YoY %	25.12%	-16.70%	31.93%	-61.06%	-6.72%	-6.85%	-	-
Horiz. %	46.52%	37.18%	44.63%	33.83%	86.89%	93.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,056	4,840	5,042	4,284	11,315	12,044	13,026	-40.01%
YoY %	25.12%	-4.01%	17.69%	-62.14%	-6.05%	-7.54%	-	-
Horiz. %	46.49%	37.16%	38.71%	32.89%	86.86%	92.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.83%	6.24%	4.91%	-3.38%	-0.27%	7.59%	14.12%	-
YoY %	9.46%	27.09%	245.27%	-1,151.85%	-103.56%	-46.25%	-	-
Horiz. %	48.37%	44.19%	34.77%	-23.94%	-1.91%	53.75%	100.00%	-
Total Cost	112,216	110,378	114,774	112,944	97,692	97,926	96,680	10.45%
YoY %	1.67%	-3.83%	1.62%	15.61%	-0.24%	1.29%	-	-
Horiz. %	116.07%	114.17%	118.72%	116.82%	101.05%	101.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	45,154	42,394	45,112	42,839	44,423	41,293	41,517	5.76%
YoY %	6.51%	-6.03%	5.31%	-3.57%	7.58%	-0.54%	-	-
Horiz. %	108.76%	102.11%	108.66%	103.18%	107.00%	99.46%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	5,312	3,532	5,307	10,709	7,839	10,323	10,379	-36.04%
YoY %	50.40%	-33.45%	-50.44%	36.61%	-24.06%	-0.54%	-	-
Horiz. %	51.18%	34.03%	51.13%	103.18%	75.53%	99.46%	100.00%	-
Div Payout %	87.72%	72.99%	105.26%	250.00%	69.28%	85.71%	79.68%	-
YoY %	20.18%	-30.66%	-57.90%	260.85%	-19.17%	7.57%	-	-
Horiz. %	110.09%	91.60%	132.10%	313.76%	86.95%	107.57%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	45,154	42,394	45,112	42,839	44,423	41,293	41,517	5.76%
YoY %	6.51%	-6.03%	5.31%	-3.57%	7.58%	-0.54%	-	-
Horiz. %	108.76%	102.11%	108.66%	103.18%	107.00%	99.46%	100.00%	-
NOSH	265,614	264,963	265,368	267,749	261,316	258,085	259,482	1.57%
YoY %	0.25%	-0.15%	-0.89%	2.46%	1.25%	-0.54%	-	-
Horiz. %	102.36%	102.11%	102.27%	103.19%	100.71%	99.46%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	5.12%	4.20%	4.82%	3.75%	10.38%	11.02%	11.87%	-
YoY %	21.90%	-12.86%	28.53%	-63.87%	-5.81%	-7.16%	-	-
Horiz. %	43.13%	35.38%	40.61%	31.59%	87.45%	92.84%	100.00%	-
ROE	13.41%	11.42%	11.18%	10.00%	25.47%	29.17%	31.38%	-
YoY %	17.43%	2.15%	11.80%	-60.74%	-12.68%	-7.04%	-	-
Horiz. %	42.73%	36.39%	35.63%	31.87%	81.17%	92.96%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	44.53	43.48	45.44	43.83	41.71	42.64	42.28	3.52%
YoY %	2.41%	-4.31%	3.67%	5.08%	-2.18%	0.85%	-	-
Horiz. %	105.32%	102.84%	107.47%	103.67%	98.65%	100.85%	100.00%	-
EPS	2.28	1.83	1.90	1.60	4.33	4.67	5.02	-40.94%
YoY %	24.59%	-3.68%	18.75%	-63.05%	-7.28%	-6.97%	-	-
Horiz. %	45.42%	36.45%	37.85%	31.87%	86.25%	93.03%	100.00%	-
DPS	2.00	1.33	2.00	4.00	3.00	4.00	4.00	-37.03%
YoY %	50.38%	-33.50%	-50.00%	33.33%	-25.00%	0.00%	-	-
Horiz. %	50.00%	33.25%	50.00%	100.00%	75.00%	100.00%	100.00%	-
NAPS	0.17	0.16	0.17	0.16	0.17	0.16	0.16	4.12%
YoY %	6.25%	-5.88%	6.25%	-5.88%	6.25%	0.00%	-	-
Horiz. %	106.25%	100.00%	106.25%	100.00%	106.25%	100.00%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 267,749
RPS	33.27	32.41	33.92	33.01	30.67	30.96	30.86	5.14%
YoY %	2.65%	-4.45%	2.76%	7.63%	-0.94%	0.32%	-	-
Horiz. %	107.81%	105.02%	109.92%	106.97%	99.38%	100.32%	100.00%	-
EPS	1.70	1.36	1.42	1.21	3.18	3.39	3.66	-40.05%
YoY %	25.00%	-4.23%	17.36%	-61.95%	-6.19%	-7.38%	-	-
Horiz. %	46.45%	37.16%	38.80%	33.06%	86.89%	92.62%	100.00%	-
DPS	1.49	0.99	1.49	3.01	2.21	2.90	2.92	-36.17%
YoY %	50.51%	-33.56%	-50.50%	36.20%	-23.79%	-0.68%	-	-
Horiz. %	51.03%	33.90%	51.03%	103.08%	75.68%	99.32%	100.00%	-
NAPS	0.127	0.1193	0.1269	0.1205	0.125	0.1162	0.1168	5.74%
YoY %	6.45%	-5.99%	5.31%	-3.60%	7.57%	-0.51%	-	-
Horiz. %	108.73%	102.14%	108.65%	103.17%	107.02%	99.49%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	0.38	0.36	0.37	0.51	0.60	0.59	0.61	-
P/RPS	0.85	0.83	0.81	1.16	1.44	1.38	1.44	-29.65%
YoY %	2.41%	2.47%	-30.17%	-19.44%	4.35%	-4.17%	-	-
Horiz. %	59.03%	57.64%	56.25%	80.56%	100.00%	95.83%	100.00%	-
P/EPS	16.67	19.71	19.47	31.88	13.86	12.64	12.15	23.49%
YoY %	-15.42%	1.23%	-38.93%	130.01%	9.65%	4.03%	-	-
Horiz. %	137.20%	162.22%	160.25%	262.39%	114.07%	104.03%	100.00%	-
EY	6.00	5.07	5.14	3.14	7.22	7.91	8.23	-19.01%
YoY %	18.34%	-1.36%	63.69%	-56.51%	-8.72%	-3.89%	-	-
Horiz. %	72.90%	61.60%	62.45%	38.15%	87.73%	96.11%	100.00%	-
DY	5.26	3.70	5.41	7.84	5.00	6.78	6.56	-13.70%
YoY %	42.16%	-31.61%	-30.99%	56.80%	-26.25%	3.35%	-	-
Horiz. %	80.18%	56.40%	82.47%	119.51%	76.22%	103.35%	100.00%	-
P/NAPS	2.24	2.25	2.18	3.19	3.53	3.69	3.81	-29.84%
YoY %	-0.44%	3.21%	-31.66%	-9.63%	-4.34%	-3.15%	-	-
Horiz. %	58.79%	59.06%	57.22%	83.73%	92.65%	96.85%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	25/08/08	29/04/08	28/01/08	12/11/07	30/07/07	18/04/07	08/02/07	-
Price	0.35	0.39	0.40	0.47	0.54	0.56	0.63	-
P/RPS	0.79	0.90	0.88	1.07	1.29	1.31	1.49	-34.51%
YoY %	-12.22%	2.27%	-17.76%	-17.05%	-1.53%	-12.08%	-	-
Horiz. %	53.02%	60.40%	59.06%	71.81%	86.58%	87.92%	100.00%	-
P/EPS	15.35	21.35	21.05	29.38	12.47	12.00	12.55	14.38%
YoY %	-28.10%	1.43%	-28.35%	135.61%	3.92%	-4.38%	-	-
Horiz. %	122.31%	170.12%	167.73%	234.10%	99.36%	95.62%	100.00%	-
EY	6.51	4.68	4.75	3.40	8.02	8.33	7.97	-12.63%
YoY %	39.10%	-1.47%	39.71%	-57.61%	-3.72%	4.52%	-	-
Horiz. %	81.68%	58.72%	59.60%	42.66%	100.63%	104.52%	100.00%	-
DY	5.71	3.42	5.00	8.51	5.56	7.14	6.35	-6.84%
YoY %	66.96%	-31.60%	-41.25%	53.06%	-22.13%	12.44%	-	-
Horiz. %	89.92%	53.86%	78.74%	134.02%	87.56%	112.44%	100.00%	-
P/NAPS	2.06	2.44	2.35	2.94	3.18	3.50	3.94	-35.12%
YoY %	-15.57%	3.83%	-20.07%	-7.55%	-9.14%	-11.17%	-	-
Horiz. %	52.28%	61.93%	59.64%	74.62%	80.71%	88.83%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 10:10:00

EMA 5

10 Mins

BUY

2024-07-04 10:10:00

ADX

10 Mins

BUY

2024-07-04 10:10:00

TURTLE SYSTEM 20

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

951

MPI

MALAYSIAN PACIFIC INDUSTRIES

924

SALCON

SALCON BHD

905

HLIND

HONG LEONG INDUSTRIES BHD

842

YTLPOWR

YTL POWER INTERNATIONAL BHD

751

WCT

WCT HOLDINGS BERHAD

634

JCY

JCY INTERNATIONAL BERHAD

620

GENTING

GENTING BHD

598

PBBANK

PUBLIC BANK BHD

539

Daily Stocks

OFB

0.805

+0.525

120,227,800

HSI-HWW

0.215

-0.02

82,765,100

AHB-WC

0.075

0.00

73,947,000

DATAPRP

0.195

+0.025

69,310,200

HSI-HWE

0.12

-0.01

65,654,800

HSI-CXN

0.21

+0.01

58,059,700

SNS

0.885

+0.005

54,999,200

HEXCARE

0.28

+0.015

52,525,600

APPASIA

0.16

0.00

51,335,400

JAKS

0.165

+0.005

49,173,100

More active Stocks

OFB

0.805

+0.525

120,227,800

WPRTS

4.45

+0.21

1,164,100

PIE

6.46

+0.19

278,000

F&N

31.92

+0.18

4,500

UTDPLT

25.00

+0.16

14,600

NIKKEI-CE

0.99

+0.15

300

SKBSHUT-WA

0.545

+0.125

9,796,700

PMETAL

6.00

+0.12

4,668,700

HARTA

3.41

+0.12

3,408,400

KOTRA

4.31

+0.11

700

More gainer Stocks

MPI

39.30

-0.38

37,600

TOYOVEN

1.06

-0.32

7,538,400

HEIM

22.20

-0.30

91,200

NESTLE

121.90

-0.20

200

PETDAG

17.22

-0.18

226,800

SUNCON

4.01

-0.15

16,162,500

KLK

20.44

-0.12

71,900

KUAISHO-C17

0.08

-0.12

58,800

KESM

7.02

-0.11

7,400

HSI-HWO

0.43

-0.10

54,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More