[SCICOM] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -64.8%
YoY- 68.37%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 160,143 115,433 75,533 37,025 133,844 100,724 67,879 77.49%
PBT 22,313 16,217 10,392 5,066 14,652 9,593 6,583 126.14%
Tax 90 124 140 135 -96 -198 -220 -
NP 22,403 16,341 10,532 5,201 14,556 9,395 6,363 131.96%
-
NP to SH 23,202 16,608 10,693 5,228 14,852 9,570 6,429 135.83%
-
Tax Rate -0.40% -0.76% -1.35% -2.66% 0.66% 2.06% 3.34% -
Total Cost 137,740 99,092 65,001 31,824 119,288 91,329 61,516 71.40%
-
Net Worth 71,090 71,090 74,052 71,090 71,090 65,166 65,166 5.98%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 20,734 14,810 8,886 2,962 8,886 2,962 2,962 267.23%
Div Payout % 89.37% 89.18% 83.10% 56.66% 59.83% 30.95% 46.07% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 71,090 71,090 74,052 71,090 71,090 65,166 65,166 5.98%
NOSH 296,211 296,211 296,211 296,211 296,211 296,211 296,211 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.99% 14.16% 13.94% 14.05% 10.88% 9.33% 9.37% -
ROE 32.64% 23.36% 14.44% 7.35% 20.89% 14.69% 9.87% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 54.06 38.97 25.50 12.50 45.19 34.00 22.92 77.46%
EPS 7.83 5.61 3.61 1.76 5.01 3.23 2.17 135.80%
DPS 7.00 5.00 3.00 1.00 3.00 1.00 1.00 267.23%
NAPS 0.24 0.24 0.25 0.24 0.24 0.22 0.22 5.98%
Adjusted Per Share Value based on latest NOSH - 296,211
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 45.05 32.47 21.25 10.42 37.65 28.34 19.10 77.46%
EPS 6.53 4.67 3.01 1.47 4.18 2.69 1.81 135.78%
DPS 5.83 4.17 2.50 0.83 2.50 0.83 0.83 268.08%
NAPS 0.20 0.20 0.2083 0.20 0.20 0.1833 0.1833 6.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.08 0.93 0.71 0.51 0.48 0.45 0.40 -
P/RPS 2.00 2.39 2.78 4.08 1.06 1.32 1.75 9.33%
P/EPS 13.79 16.59 19.67 28.90 9.57 13.93 18.43 -17.62%
EY 7.25 6.03 5.08 3.46 10.45 7.18 5.43 21.31%
DY 6.48 5.38 4.23 1.96 6.25 2.22 2.50 89.02%
P/NAPS 4.50 3.88 2.84 2.13 2.00 2.05 1.82 83.15%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 26/05/14 21/02/14 18/11/13 29/08/13 23/05/13 22/02/13 -
Price 1.35 1.06 0.775 0.715 0.445 0.44 0.40 -
P/RPS 2.50 2.72 3.04 5.72 0.98 1.29 1.75 26.92%
P/EPS 17.23 18.91 21.47 40.51 8.88 13.62 18.43 -4.40%
EY 5.80 5.29 4.66 2.47 11.27 7.34 5.43 4.50%
DY 5.19 4.72 3.87 1.40 6.74 2.27 2.50 62.95%
P/NAPS 5.63 4.42 3.10 2.98 1.85 2.00 1.82 112.74%

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