[SCICOM] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
27-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 13.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 110,412 77,905 69,102 59,280 57,212 0 0 -
PBT 15,152 10,760 8,524 6,822 5,920 0 0 -
Tax -2,204 -1,669 -697 -6 88 0 0 -
NP 12,948 9,091 7,826 6,816 6,008 0 0 -
-
NP to SH 12,948 9,091 7,826 6,816 6,008 0 0 -
-
Tax Rate 14.55% 15.51% 8.18% 0.09% -1.49% - - -
Total Cost 97,464 68,814 61,276 52,464 51,204 0 0 -
-
Net Worth 38,689 34,194 31,928 28,040 23,917 0 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 12,690 8,925 3,274 - - - - -
Div Payout % 98.01% 98.18% 41.84% - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 38,689 34,194 31,928 28,040 23,917 0 0 -
NOSH 128,964 117,911 122,803 107,848 95,668 0 0 -
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 11.73% 11.67% 11.33% 11.50% 10.50% 0.00% 0.00% -
ROE 33.47% 26.59% 24.51% 24.31% 25.12% 0.00% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 85.61 66.07 56.27 54.97 59.80 0.00 0.00 -
EPS 10.04 7.71 6.37 6.32 6.28 0.00 0.00 -
DPS 9.84 7.57 2.67 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.29 0.26 0.26 0.25 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 127,919
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 31.03 21.89 19.42 16.66 16.08 0.00 0.00 -
EPS 3.64 2.55 2.20 1.92 1.69 0.00 0.00 -
DPS 3.57 2.51 0.92 0.00 0.00 0.00 0.00 -
NAPS 0.1087 0.0961 0.0897 0.0788 0.0672 0.16 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 0.54 0.79 0.80 0.67 0.97 0.00 0.00 -
P/RPS 0.63 1.20 1.42 1.22 1.62 0.00 0.00 -
P/EPS 5.38 10.25 12.55 10.60 15.45 0.00 0.00 -
EY 18.59 9.76 7.97 9.43 6.47 0.00 0.00 -
DY 18.22 9.58 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.72 3.08 2.58 3.88 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 18/10/06 25/07/06 28/04/06 27/01/06 25/11/05 - - -
Price 0.54 0.94 0.80 0.64 0.67 0.00 0.00 -
P/RPS 0.63 1.42 1.42 1.16 1.12 0.00 0.00 -
P/EPS 5.38 12.19 12.55 10.13 10.67 0.00 0.00 -
EY 18.59 8.20 7.97 9.88 9.37 0.00 0.00 -
DY 18.22 8.05 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 3.24 3.08 2.46 2.68 0.00 0.00 -

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
Post a Comment