[SCICOM] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock

[SCICOM] SCICOM (MSC) BHD

Announcement Date

08-Feb-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Dec-2006 [#2]

Profit Trend

QoQ- 101.2%

YoY- 91.11%

Quarter Report

Scicom - Quarterly Announcement 31 Dec 2006.pdf

Latest QR

Upcoming QR

SCICOM's Result

SCICOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Cumulative Result
Revenue	29,337	109,003	82,540	54,849	27,603	77,905	51,827	-31.54%
YoY %	-73.09%	32.06%	50.49%	98.71%	-64.57%	50.32%	-	-
Horiz. %	56.61%	210.32%	159.26%	105.83%	53.26%	150.32%	100.00%	-
PBT	1,065	11,280	9,842	7,579	3,788	10,760	6,393	-69.69%
YoY %	-90.56%	14.61%	29.86%	100.08%	-64.80%	68.31%	-	-
Horiz. %	16.66%	176.44%	153.95%	118.55%	59.25%	168.31%	100.00%	-
Tax	36	31	-747	-1,070	-551	-1,669	-523	-
YoY %	16.13%	104.15%	30.19%	-94.19%	66.99%	-219.12%	-	-
Horiz. %	-6.88%	-5.93%	142.83%	204.59%	105.35%	319.12%	100.00%	-
NP	1,101	11,311	9,095	6,509	3,237	9,091	5,870	-67.19%
YoY %	-90.27%	24.37%	39.73%	101.08%	-64.39%	54.87%	-	-
Horiz. %	18.76%	192.69%	154.94%	110.89%	55.14%	154.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,071	11,315	9,033	6,513	3,237	9,091	5,870	-67.79%
YoY %	-90.53%	25.26%	38.69%	101.20%	-64.39%	54.87%	-	-
Horiz. %	18.25%	192.76%	153.88%	110.95%	55.14%	154.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-3.38%	-0.27%	7.59%	14.12%	14.55%	15.51%	8.18%	-
YoY %	-1,151.85%	-103.56%	-46.25%	-2.96%	-6.19%	89.61%	-	-
Horiz. %	-41.32%	-3.30%	92.79%	172.62%	177.87%	189.61%	100.00%	-
Total Cost	28,236	97,692	73,445	48,340	24,366	68,814	45,957	-27.70%
YoY %	-71.10%	33.01%	51.93%	98.39%	-64.59%	49.74%	-	-
Horiz. %	61.44%	212.57%	159.81%	105.19%	53.02%	149.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	42,839	44,423	41,293	41,517	38,689	34,194	31,928	21.62%
YoY %	-3.57%	7.58%	-0.54%	7.31%	13.15%	7.10%	-	-
Horiz. %	134.17%	139.13%	129.33%	130.03%	121.18%	107.10%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	2,677	7,839	7,742	5,189	3,172	8,925	2,456	5.90%
YoY %	-65.85%	1.25%	49.20%	63.59%	-64.46%	263.40%	-	-
Horiz. %	109.00%	319.18%	315.23%	211.28%	129.15%	363.40%	100.00%	-
Div Payout %	250.00%	69.28%	85.71%	79.68%	98.01%	98.18%	41.84%	-
YoY %	260.85%	-19.17%	7.57%	-18.70%	-0.17%	134.66%	-	-
Horiz. %	597.51%	165.58%	204.85%	190.44%	234.25%	234.66%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	42,839	44,423	41,293	41,517	38,689	34,194	31,928	21.62%
YoY %	-3.57%	7.58%	-0.54%	7.31%	13.15%	7.10%	-	-
Horiz. %	134.17%	139.13%	129.33%	130.03%	121.18%	107.10%	100.00%	-
NOSH	267,749	261,316	258,085	259,482	128,964	117,911	122,803	68.06%
YoY %	2.46%	1.25%	-0.54%	101.20%	9.37%	-3.98%	-	-
Horiz. %	218.03%	212.79%	210.16%	211.30%	105.02%	96.02%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	3.75%	10.38%	11.02%	11.87%	11.73%	11.67%	11.33%	-
YoY %	-63.87%	-5.81%	-7.16%	1.19%	0.51%	3.00%	-	-
Horiz. %	33.10%	91.62%	97.26%	104.77%	103.53%	103.00%	100.00%	-
ROE	2.50%	25.47%	21.88%	15.69%	8.37%	26.59%	18.38%	-
YoY %	-90.18%	16.41%	39.45%	87.46%	-68.52%	44.67%	-	-
Horiz. %	13.60%	138.57%	119.04%	85.36%	45.54%	144.67%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	10.96	41.71	31.98	21.14	21.40	66.07	42.20	-59.25%
YoY %	-73.72%	30.43%	51.28%	-1.21%	-67.61%	56.56%	-	-
Horiz. %	25.97%	98.84%	75.78%	50.09%	50.71%	156.56%	100.00%	-
EPS	0.40	4.33	3.50	2.51	2.51	7.71	4.78	-80.83%
YoY %	-90.76%	23.71%	39.44%	0.00%	-67.44%	61.30%	-	-
Horiz. %	8.37%	90.59%	73.22%	52.51%	52.51%	161.30%	100.00%	-
DPS	1.00	3.00	3.00	2.00	2.46	7.57	2.00	-36.97%
YoY %	-66.67%	0.00%	50.00%	-18.70%	-67.50%	278.50%	-	-
Horiz. %	50.00%	150.00%	150.00%	100.00%	123.00%	378.50%	100.00%	-
NAPS	0.16	0.17	0.16	0.16	0.30	0.29	0.26	-27.62%
YoY %	-5.88%	6.25%	0.00%	-46.67%	3.45%	11.54%	-	-
Horiz. %	61.54%	65.38%	61.54%	61.54%	115.38%	111.54%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 259,920
RPS	8.25	30.67	23.22	15.43	7.77	21.92	14.58	-31.56%
YoY %	-73.10%	32.08%	50.49%	98.58%	-64.55%	50.34%	-	-
Horiz. %	56.58%	210.36%	159.26%	105.83%	53.29%	150.34%	100.00%	-
EPS	0.30	3.18	2.54	1.83	0.91	2.56	1.65	-67.87%
YoY %	-90.57%	25.20%	38.80%	101.10%	-64.45%	55.15%	-	-
Horiz. %	18.18%	192.73%	153.94%	110.91%	55.15%	155.15%	100.00%	-
DPS	0.75	2.21	2.18	1.46	0.89	2.51	0.69	5.71%
YoY %	-66.06%	1.38%	49.32%	64.04%	-64.54%	263.77%	-	-
Horiz. %	108.70%	320.29%	315.94%	211.59%	128.99%	363.77%	100.00%	-
NAPS	0.1205	0.125	0.1162	0.1168	0.1088	0.0962	0.0898	21.63%
YoY %	-3.60%	7.57%	-0.51%	7.35%	13.10%	7.13%	-	-
Horiz. %	134.19%	139.20%	129.40%	130.07%	121.16%	107.13%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	0.51	0.60	0.59	0.61	0.54	0.79	0.80	-
P/RPS	4.65	1.44	1.84	2.89	2.52	1.20	1.90	81.50%
YoY %	222.92%	-21.74%	-36.33%	14.68%	110.00%	-36.84%	-	-
Horiz. %	244.74%	75.79%	96.84%	152.11%	132.63%	63.16%	100.00%	-
P/EPS	127.50	13.86	16.86	24.30	21.51	10.25	16.74	286.63%
YoY %	819.91%	-17.79%	-30.62%	12.97%	109.85%	-38.77%	-	-
Horiz. %	761.65%	82.80%	100.72%	145.16%	128.49%	61.23%	100.00%	-
EY	0.78	7.22	5.93	4.11	4.65	9.76	5.98	-74.24%
YoY %	-89.20%	21.75%	44.28%	-11.61%	-52.36%	63.21%	-	-
Horiz. %	13.04%	120.74%	99.16%	68.73%	77.76%	163.21%	100.00%	-
DY	1.96	5.00	5.08	3.28	4.56	9.58	2.50	-14.96%
YoY %	-60.80%	-1.57%	54.88%	-28.07%	-52.40%	283.20%	-	-
Horiz. %	78.40%	200.00%	203.20%	131.20%	182.40%	383.20%	100.00%	-
P/NAPS	3.19	3.53	3.69	3.81	1.80	2.72	3.08	2.36%
YoY %	-9.63%	-4.34%	-3.15%	111.67%	-33.82%	-11.69%	-	-
Horiz. %	103.57%	114.61%	119.81%	123.70%	58.44%	88.31%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	12/11/07	30/07/07	18/04/07	08/02/07	18/10/06	25/07/06	28/04/06	-
Price	0.47	0.54	0.56	0.63	0.54	0.94	0.80	-
P/RPS	4.29	1.29	1.75	2.98	2.52	1.42	1.90	72.02%
YoY %	232.56%	-26.29%	-41.28%	18.25%	77.46%	-25.26%	-	-
Horiz. %	225.79%	67.89%	92.11%	156.84%	132.63%	74.74%	100.00%	-
P/EPS	117.50	12.47	16.00	25.10	21.51	12.19	16.74	266.16%
YoY %	842.26%	-22.06%	-36.25%	16.69%	76.46%	-27.18%	-	-
Horiz. %	701.91%	74.49%	95.58%	149.94%	128.49%	72.82%	100.00%	-
EY	0.85	8.02	6.25	3.98	4.65	8.20	5.98	-72.73%
YoY %	-89.40%	28.32%	57.04%	-14.41%	-43.29%	37.12%	-	-
Horiz. %	14.21%	134.11%	104.52%	66.56%	77.76%	137.12%	100.00%	-
DY	2.13	5.56	5.36	3.17	4.56	8.05	2.50	-10.11%
YoY %	-61.69%	3.73%	69.09%	-30.48%	-43.35%	222.00%	-	-
Horiz. %	85.20%	222.40%	214.40%	126.80%	182.40%	322.00%	100.00%	-
P/NAPS	2.94	3.18	3.50	3.94	1.80	3.24	3.08	-3.05%
YoY %	-7.55%	-9.14%	-11.17%	118.89%	-44.44%	5.19%	-	-
Horiz. %	95.45%	103.25%	113.64%	127.92%	58.44%	105.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos