[SCICOM] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
08-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 0.6%
YoY- 91.11%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 117,348 109,003 110,053 109,698 110,412 77,905 69,102 42.29%
PBT 4,260 11,280 13,122 15,158 15,152 10,760 8,524 -36.99%
Tax 144 31 -996 -2,140 -2,204 -1,669 -697 -
NP 4,404 11,311 12,126 13,018 12,948 9,091 7,826 -31.81%
-
NP to SH 4,284 11,315 12,044 13,026 12,948 9,091 7,826 -33.05%
-
Tax Rate -3.38% -0.27% 7.59% 14.12% 14.55% 15.51% 8.18% -
Total Cost 112,944 97,692 97,926 96,680 97,464 68,814 61,276 50.27%
-
Net Worth 42,839 44,423 41,293 41,517 38,689 34,194 31,928 21.62%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 10,709 7,839 10,323 10,379 12,690 8,925 3,274 120.19%
Div Payout % 250.00% 69.28% 85.71% 79.68% 98.01% 98.18% 41.84% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 42,839 44,423 41,293 41,517 38,689 34,194 31,928 21.62%
NOSH 267,749 261,316 258,085 259,482 128,964 117,911 122,803 68.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.75% 10.38% 11.02% 11.87% 11.73% 11.67% 11.33% -
ROE 10.00% 25.47% 29.17% 31.38% 33.47% 26.59% 24.51% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 43.83 41.71 42.64 42.28 85.61 66.07 56.27 -15.33%
EPS 1.60 4.33 4.67 5.02 10.04 7.71 6.37 -60.15%
DPS 4.00 3.00 4.00 4.00 9.84 7.57 2.67 30.89%
NAPS 0.16 0.17 0.16 0.16 0.30 0.29 0.26 -27.62%
Adjusted Per Share Value based on latest NOSH - 259,920
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 33.01 30.67 30.96 30.86 31.06 21.92 19.44 42.28%
EPS 1.21 3.18 3.39 3.66 3.64 2.56 2.20 -32.84%
DPS 3.01 2.21 2.90 2.92 3.57 2.51 0.92 120.22%
NAPS 0.1205 0.125 0.1162 0.1168 0.1088 0.0962 0.0898 21.63%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.51 0.60 0.59 0.61 0.54 0.79 0.80 -
P/RPS 1.16 1.44 1.38 1.44 0.63 1.20 1.42 -12.60%
P/EPS 31.88 13.86 12.64 12.15 5.38 10.25 12.55 86.06%
EY 3.14 7.22 7.91 8.23 18.59 9.76 7.97 -46.22%
DY 7.84 5.00 6.78 6.56 18.22 9.58 3.33 76.88%
P/NAPS 3.19 3.53 3.69 3.81 1.80 2.72 3.08 2.36%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 12/11/07 30/07/07 18/04/07 08/02/07 18/10/06 25/07/06 28/04/06 -
Price 0.47 0.54 0.56 0.63 0.54 0.94 0.80 -
P/RPS 1.07 1.29 1.31 1.49 0.63 1.42 1.42 -17.17%
P/EPS 29.38 12.47 12.00 12.55 5.38 12.19 12.55 76.21%
EY 3.40 8.02 8.33 7.97 18.59 8.20 7.97 -43.30%
DY 8.51 5.56 7.14 6.35 18.22 8.05 3.33 86.81%
P/NAPS 2.94 3.18 3.50 3.94 1.80 3.24 3.08 -3.05%

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