[SCICOM] QoQ Cumulative Quarter Result on 30-Sep-2024 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- -67.85%
YoY- 3.67%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 58,943 223,999 179,503 125,217 62,366 245,341 188,336 -53.80%
PBT 11,441 33,378 28,990 20,862 11,341 41,936 33,080 -50.63%
Tax -3,613 -9,030 -8,284 -6,160 -3,790 -9,602 -8,056 -41.32%
NP 7,828 24,348 20,706 14,702 7,551 32,334 25,024 -53.82%
-
NP to SH 7,829 24,353 20,710 14,704 7,552 32,338 25,027 -53.82%
-
Tax Rate 31.58% 27.05% 28.58% 29.53% 33.42% 22.90% 24.35% -
Total Cost 51,115 199,651 158,797 110,515 54,815 213,007 163,312 -53.80%
-
Net Worth 120,993 117,299 117,299 117,299 117,299 117,299 117,299 2.08%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 7,117 23,104 18,661 14,218 7,109 28,436 21,327 -51.79%
Div Payout % 90.91% 94.87% 90.11% 96.70% 94.14% 87.93% 85.22% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 120,993 117,299 117,299 117,299 117,299 117,299 117,299 2.08%
NOSH 355,863 355,454 355,454 355,454 355,454 355,454 355,454 0.07%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 13.28% 10.87% 11.54% 11.74% 12.11% 13.18% 13.29% -
ROE 6.47% 20.76% 17.66% 12.54% 6.44% 27.57% 21.34% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 16.56 63.02 50.50 35.23 17.55 69.02 52.98 -53.84%
EPS 2.20 6.85 5.83 4.14 2.12 9.10 7.04 -53.85%
DPS 2.00 6.50 5.25 4.00 2.00 8.00 6.00 -51.82%
NAPS 0.34 0.33 0.33 0.33 0.33 0.33 0.33 2.00%
Adjusted Per Share Value based on latest NOSH - 355,863
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 16.56 62.95 50.44 35.19 17.53 68.94 52.92 -53.81%
EPS 2.20 6.84 5.82 4.13 2.12 9.09 7.03 -53.80%
DPS 2.00 6.49 5.24 4.00 2.00 7.99 5.99 -51.77%
NAPS 0.34 0.3296 0.3296 0.3296 0.3296 0.3296 0.3296 2.08%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.78 0.905 1.09 1.11 1.09 1.16 1.08 -
P/RPS 4.71 1.44 2.16 3.15 6.21 1.68 2.04 74.42%
P/EPS 35.45 13.21 18.71 26.83 51.30 12.75 15.34 74.52%
EY 2.82 7.57 5.35 3.73 1.95 7.84 6.52 -42.72%
DY 2.56 7.18 4.82 3.60 1.83 6.90 5.56 -40.28%
P/NAPS 2.29 2.74 3.30 3.36 3.30 3.52 3.27 -21.08%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 30/08/24 30/05/24 23/02/24 30/11/23 25/08/23 29/05/23 -
Price 0.78 0.92 1.07 1.14 1.06 1.14 1.22 -
P/RPS 4.71 1.46 2.12 3.24 6.04 1.65 2.30 61.05%
P/EPS 35.45 13.43 18.36 27.56 49.89 12.53 17.33 60.93%
EY 2.82 7.45 5.45 3.63 2.00 7.98 5.77 -37.87%
DY 2.56 7.07 4.91 3.51 1.89 7.02 4.92 -35.23%
P/NAPS 2.29 2.79 3.24 3.45 3.21 3.45 3.70 -27.31%

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