[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
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 29,337 109,003 82,540 54,849 27,603 77,905 51,827 -31.54%
PBT 1,065 11,280 9,842 7,579 3,788 10,760 6,393 -69.69%
Tax 36 31 -747 -1,070 -551 -1,669 -523 -
NP 1,101 11,311 9,095 6,509 3,237 9,091 5,870 -67.19%
-
NP to SH 1,071 11,315 9,033 6,513 3,237 9,091 5,870 -67.79%
-
Tax Rate -3.38% -0.27% 7.59% 14.12% 14.55% 15.51% 8.18% -
Total Cost 28,236 97,692 73,445 48,340 24,366 68,814 45,957 -27.70%
-
Net Worth 42,839 44,423 41,293 41,517 38,689 34,194 31,928 21.62%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,677 7,839 7,742 5,189 3,172 8,925 2,456 5.90%
Div Payout % 250.00% 69.28% 85.71% 79.68% 98.01% 98.18% 41.84% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 42,839 44,423 41,293 41,517 38,689 34,194 31,928 21.62%
NOSH 267,749 261,316 258,085 259,482 128,964 117,911 122,803 68.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.75% 10.38% 11.02% 11.87% 11.73% 11.67% 11.33% -
ROE 2.50% 25.47% 21.88% 15.69% 8.37% 26.59% 18.38% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 10.96 41.71 31.98 21.14 21.40 66.07 42.20 -59.25%
EPS 0.40 4.33 3.50 2.51 2.51 7.71 4.78 -80.83%
DPS 1.00 3.00 3.00 2.00 2.46 7.57 2.00 -36.97%
NAPS 0.16 0.17 0.16 0.16 0.30 0.29 0.26 -27.62%
Adjusted Per Share Value based on latest NOSH - 259,920
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.24 30.63 23.19 15.41 7.76 21.89 14.56 -31.55%
EPS 0.30 3.18 2.54 1.83 0.91 2.55 1.65 -67.87%
DPS 0.75 2.20 2.18 1.46 0.89 2.51 0.69 5.71%
NAPS 0.1204 0.1248 0.116 0.1167 0.1087 0.0961 0.0897 21.65%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
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%
P/EPS 127.50 13.86 16.86 24.30 21.51 10.25 16.74 286.63%
EY 0.78 7.22 5.93 4.11 4.65 9.76 5.98 -74.24%
DY 1.96 5.00 5.08 3.28 4.56 9.58 2.50 -14.96%
P/NAPS 3.19 3.53 3.69 3.81 1.80 2.72 3.08 2.36%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
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%
P/EPS 117.50 12.47 16.00 25.10 21.51 12.19 16.74 266.16%
EY 0.85 8.02 6.25 3.98 4.65 8.20 5.98 -72.73%
DY 2.13 5.56 5.36 3.17 4.56 8.05 2.50 -10.11%
P/NAPS 2.94 3.18 3.50 3.94 1.80 3.24 3.08 -3.05%

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