[SCICOM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 106.16%
YoY- 48.31%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 34,225 140,975 106,493 71,656 33,841 122,668 90,547 -47.69%
PBT 3,792 12,599 9,487 6,291 2,824 7,502 6,277 -28.51%
Tax -253 678 -11 -28 214 835 157 -
NP 3,539 13,277 9,476 6,263 3,038 8,337 6,434 -32.84%
-
NP to SH 3,539 13,282 9,476 6,263 3,038 8,337 6,434 -32.84%
-
Tax Rate 6.67% -5.38% 0.12% 0.45% -7.58% -11.13% -2.50% -
Total Cost 30,686 127,698 97,017 65,393 30,803 114,331 84,113 -48.91%
-
Net Worth 59,478 59,162 56,263 56,130 56,458 50,446 50,514 11.49%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,973 5,916 2,961 2,954 - 6,637 6,646 -41.48%
Div Payout % 84.03% 44.54% 31.25% 47.17% - 79.62% 103.31% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 59,478 59,162 56,263 56,130 56,458 50,446 50,514 11.49%
NOSH 297,394 295,812 296,124 295,424 268,849 265,509 265,867 7.74%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.34% 9.42% 8.90% 8.74% 8.98% 6.80% 7.11% -
ROE 5.95% 22.45% 16.84% 11.16% 5.38% 16.53% 12.74% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 11.51 47.66 35.96 24.26 12.59 46.20 34.06 -51.45%
EPS 1.19 4.49 3.20 2.12 1.13 3.14 2.42 -37.67%
DPS 1.00 2.00 1.00 1.00 0.00 2.50 2.50 -45.68%
NAPS 0.20 0.20 0.19 0.19 0.21 0.19 0.19 3.47%
Adjusted Per Share Value based on latest NOSH - 295,871
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 9.63 39.66 29.96 20.16 9.52 34.51 25.47 -47.68%
EPS 1.00 3.74 2.67 1.76 0.85 2.35 1.81 -32.64%
DPS 0.84 1.66 0.83 0.83 0.00 1.87 1.87 -41.31%
NAPS 0.1673 0.1664 0.1583 0.1579 0.1588 0.1419 0.1421 11.48%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.40 0.39 0.40 0.42 0.46 0.49 0.39 -
P/RPS 3.48 0.82 1.11 1.73 3.65 1.06 1.15 109.07%
P/EPS 33.61 8.69 12.50 19.81 40.71 15.61 16.12 63.13%
EY 2.98 11.51 8.00 5.05 2.46 6.41 6.21 -38.67%
DY 2.50 5.13 2.50 2.38 0.00 5.10 6.41 -46.58%
P/NAPS 2.00 1.95 2.11 2.21 2.19 2.58 2.05 -1.63%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 02/11/11 15/08/11 04/05/11 28/02/11 09/11/10 27/08/10 12/05/10 -
Price 0.45 0.39 0.45 0.39 0.41 0.39 0.43 -
P/RPS 3.91 0.82 1.25 1.61 3.26 0.84 1.26 112.60%
P/EPS 37.82 8.69 14.06 18.40 36.28 12.42 17.77 65.38%
EY 2.64 11.51 7.11 5.44 2.76 8.05 5.63 -39.61%
DY 2.22 5.13 2.22 2.56 0.00 6.41 5.81 -47.31%
P/NAPS 2.25 1.95 2.37 2.05 1.95 2.05 2.26 -0.29%

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