[SCICOM] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 17.69%
YoY- -61.29%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 133,708 118,272 115,218 120,584 117,348 109,003 110,053 13.81%
PBT 12,084 6,500 5,162 6,110 4,260 11,280 13,122 -5.33%
Tax -804 -444 -322 -300 144 31 -996 -13.27%
NP 11,280 6,056 4,840 5,810 4,404 11,311 12,126 -4.69%
-
NP to SH 11,280 6,056 4,840 5,042 4,284 11,315 12,044 -4.26%
-
Tax Rate 6.65% 6.83% 6.24% 4.91% -3.38% -0.27% 7.59% -
Total Cost 122,428 112,216 110,378 114,774 112,944 97,692 97,926 16.00%
-
Net Worth 47,886 45,154 42,394 45,112 42,839 44,423 41,293 10.34%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 5,312 3,532 5,307 10,709 7,839 10,323 -
Div Payout % - 87.72% 72.99% 105.26% 250.00% 69.28% 85.71% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 47,886 45,154 42,394 45,112 42,839 44,423 41,293 10.34%
NOSH 266,037 265,614 264,963 265,368 267,749 261,316 258,085 2.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.44% 5.12% 4.20% 4.82% 3.75% 10.38% 11.02% -
ROE 23.56% 13.41% 11.42% 11.18% 10.00% 25.47% 29.17% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 50.26 44.53 43.48 45.44 43.83 41.71 42.64 11.55%
EPS 4.24 2.28 1.83 1.90 1.60 4.33 4.67 -6.22%
DPS 0.00 2.00 1.33 2.00 4.00 3.00 4.00 -
NAPS 0.18 0.17 0.16 0.17 0.16 0.17 0.16 8.14%
Adjusted Per Share Value based on latest NOSH - 263,636
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 37.57 33.24 32.38 33.88 32.98 30.63 30.93 13.80%
EPS 3.17 1.70 1.36 1.42 1.20 3.18 3.38 -4.17%
DPS 0.00 1.49 0.99 1.49 3.01 2.20 2.90 -
NAPS 0.1346 0.1269 0.1191 0.1268 0.1204 0.1248 0.116 10.39%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.34 0.38 0.36 0.37 0.51 0.60 0.59 -
P/RPS 0.68 0.85 0.83 0.81 1.16 1.44 1.38 -37.53%
P/EPS 8.02 16.67 19.71 19.47 31.88 13.86 12.64 -26.09%
EY 12.47 6.00 5.07 5.14 3.14 7.22 7.91 35.34%
DY 0.00 5.26 3.70 5.41 7.84 5.00 6.78 -
P/NAPS 1.89 2.24 2.25 2.18 3.19 3.53 3.69 -35.90%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 22/10/08 25/08/08 29/04/08 28/01/08 12/11/07 30/07/07 18/04/07 -
Price 0.27 0.35 0.39 0.40 0.47 0.54 0.56 -
P/RPS 0.54 0.79 0.90 0.88 1.07 1.29 1.31 -44.52%
P/EPS 6.37 15.35 21.35 21.05 29.38 12.47 12.00 -34.36%
EY 15.70 6.51 4.68 4.75 3.40 8.02 8.33 52.40%
DY 0.00 5.71 3.42 5.00 8.51 5.56 7.14 -
P/NAPS 1.50 2.06 2.44 2.35 2.94 3.18 3.50 -43.06%

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