[SCICOM] QoQ Cumulative 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- -90.53%
YoY- -66.91%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 118,272 86,414 60,292 29,337 109,003 82,540 54,849 66.98%
PBT 6,500 3,872 3,055 1,065 11,280 9,842 7,579 -9.74%
Tax -444 -242 -150 36 31 -747 -1,070 -44.39%
NP 6,056 3,630 2,905 1,101 11,311 9,095 6,509 -4.69%
-
NP to SH 6,056 3,630 2,521 1,071 11,315 9,033 6,513 -4.73%
-
Tax Rate 6.83% 6.25% 4.91% -3.38% -0.27% 7.59% 14.12% -
Total Cost 112,216 82,784 57,387 28,236 97,692 73,445 48,340 75.41%
-
Net Worth 45,154 42,394 45,112 42,839 44,423 41,293 41,517 5.76%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 5,312 2,649 2,653 2,677 7,839 7,742 5,189 1.57%
Div Payout % 87.72% 72.99% 105.26% 250.00% 69.28% 85.71% 79.68% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 45,154 42,394 45,112 42,839 44,423 41,293 41,517 5.76%
NOSH 265,614 264,963 265,368 267,749 261,316 258,085 259,482 1.57%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.12% 4.20% 4.82% 3.75% 10.38% 11.02% 11.87% -
ROE 13.41% 8.56% 5.59% 2.50% 25.47% 21.88% 15.69% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 44.53 32.61 22.72 10.96 41.71 31.98 21.14 64.39%
EPS 2.28 1.37 0.95 0.40 4.33 3.50 2.51 -6.21%
DPS 2.00 1.00 1.00 1.00 3.00 3.00 2.00 0.00%
NAPS 0.17 0.16 0.17 0.16 0.17 0.16 0.16 4.12%
Adjusted Per Share Value based on latest NOSH - 267,749
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 33.24 24.28 16.94 8.24 30.63 23.19 15.41 67.02%
EPS 1.70 1.02 0.71 0.30 3.18 2.54 1.83 -4.79%
DPS 1.49 0.74 0.75 0.75 2.20 2.18 1.46 1.36%
NAPS 0.1269 0.1191 0.1268 0.1204 0.1248 0.116 0.1167 5.75%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
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 1.10 1.63 4.65 1.44 1.84 2.89 -55.80%
P/EPS 16.67 26.28 38.95 127.50 13.86 16.86 24.30 -22.23%
EY 6.00 3.81 2.57 0.78 7.22 5.93 4.11 28.71%
DY 5.26 2.78 2.70 1.96 5.00 5.08 3.28 37.04%
P/NAPS 2.24 2.25 2.18 3.19 3.53 3.69 3.81 -29.84%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
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 1.20 1.76 4.29 1.29 1.75 2.98 -58.76%
P/EPS 15.35 28.47 42.11 117.50 12.47 16.00 25.10 -27.97%
EY 6.51 3.51 2.38 0.85 8.02 6.25 3.98 38.86%
DY 5.71 2.56 2.50 2.13 5.56 5.36 3.17 48.09%
P/NAPS 2.06 2.44 2.35 2.94 3.18 3.50 3.94 -35.12%

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