[SCICOM] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
25-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 54.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 82,540 54,849 27,603 77,905 51,827 29,640 14,303 222.07%
PBT 9,842 7,579 3,788 10,760 6,393 3,411 1,480 254.03%
Tax -747 -1,070 -551 -1,669 -523 -3 22 -
NP 9,095 6,509 3,237 9,091 5,870 3,408 1,502 232.58%
-
NP to SH 9,033 6,513 3,237 9,091 5,870 3,408 1,502 231.06%
-
Tax Rate 7.59% 14.12% 14.55% 15.51% 8.18% 0.09% -1.49% -
Total Cost 73,445 48,340 24,366 68,814 45,957 26,232 12,801 220.82%
-
Net Worth 41,293 41,517 38,689 34,194 31,928 28,040 23,917 43.96%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 7,742 5,189 3,172 8,925 2,456 - - -
Div Payout % 85.71% 79.68% 98.01% 98.18% 41.84% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 41,293 41,517 38,689 34,194 31,928 28,040 23,917 43.96%
NOSH 258,085 259,482 128,964 117,911 122,803 107,848 95,668 93.90%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 11.02% 11.87% 11.73% 11.67% 11.33% 11.50% 10.50% -
ROE 21.88% 15.69% 8.37% 26.59% 18.38% 12.15% 6.28% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 31.98 21.14 21.40 66.07 42.20 27.48 14.95 66.09%
EPS 3.50 2.51 2.51 7.71 4.78 3.16 1.57 70.73%
DPS 3.00 2.00 2.46 7.57 2.00 0.00 0.00 -
NAPS 0.16 0.16 0.30 0.29 0.26 0.26 0.25 -25.75%
Adjusted Per Share Value based on latest NOSH - 128,326
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 23.22 15.43 7.77 21.92 14.58 8.34 4.02 222.27%
EPS 2.54 1.83 0.91 2.56 1.65 0.96 0.42 232.30%
DPS 2.18 1.46 0.89 2.51 0.69 0.00 0.00 -
NAPS 0.1162 0.1168 0.1088 0.0962 0.0898 0.0789 0.0673 43.96%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.59 0.61 0.54 0.79 0.80 0.67 0.97 -
P/RPS 1.84 2.89 2.52 1.20 1.90 2.44 6.49 -56.87%
P/EPS 16.86 24.30 21.51 10.25 16.74 21.20 61.78 -57.95%
EY 5.93 4.11 4.65 9.76 5.98 4.72 1.62 137.70%
DY 5.08 3.28 4.56 9.58 2.50 0.00 0.00 -
P/NAPS 3.69 3.81 1.80 2.72 3.08 2.58 3.88 -3.29%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/04/07 08/02/07 18/10/06 25/07/06 28/04/06 27/01/06 25/11/05 -
Price 0.56 0.63 0.54 0.94 0.80 0.64 0.67 -
P/RPS 1.75 2.98 2.52 1.42 1.90 2.33 4.48 -46.59%
P/EPS 16.00 25.10 21.51 12.19 16.74 20.25 42.68 -48.03%
EY 6.25 3.98 4.65 8.20 5.98 4.94 2.34 92.62%
DY 5.36 3.17 4.56 8.05 2.50 0.00 0.00 -
P/NAPS 3.50 3.94 1.80 3.24 3.08 2.46 2.68 19.49%

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