[SCICOM] QoQ Quarter Result on 30-Jun-2006 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
25-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 30.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 27,691 27,246 27,603 26,078 22,187 15,337 14,303 55.39%
PBT 2,264 3,790 3,788 4,367 2,982 1,931 1,480 32.79%
Tax 323 -519 -551 -1,146 -520 -25 22 500.57%
NP 2,587 3,271 3,237 3,221 2,462 1,906 1,502 43.73%
-
NP to SH 2,521 3,275 3,237 3,221 2,462 1,906 1,502 41.27%
-
Tax Rate -14.27% 13.69% 14.55% 26.24% 17.44% 1.29% -1.49% -
Total Cost 25,104 23,975 24,366 22,857 19,725 13,431 12,801 56.73%
-
Net Worth 42,016 41,587 38,689 37,214 33,339 33,259 23,917 45.64%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,626 - 3,172 3,182 2,564 - - -
Div Payout % 104.17% - 98.01% 98.80% 104.17% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 42,016 41,587 38,689 37,214 33,339 33,259 23,917 45.64%
NOSH 262,604 259,920 128,964 128,326 128,229 127,919 95,668 96.16%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.34% 12.01% 11.73% 12.35% 11.10% 12.43% 10.50% -
ROE 6.00% 7.88% 8.37% 8.66% 7.38% 5.73% 6.28% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.54 10.48 21.40 20.32 17.30 11.99 14.95 -20.80%
EPS 0.96 1.26 2.51 2.51 1.92 1.49 1.57 -27.98%
DPS 1.00 0.00 2.46 2.48 2.00 0.00 0.00 -
NAPS 0.16 0.16 0.30 0.29 0.26 0.26 0.25 -25.75%
Adjusted Per Share Value based on latest NOSH - 128,326
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 7.78 7.66 7.76 7.33 6.23 4.31 4.02 55.36%
EPS 0.71 0.92 0.91 0.91 0.69 0.54 0.42 41.95%
DPS 0.74 0.00 0.89 0.89 0.72 0.00 0.00 -
NAPS 0.1181 0.1169 0.1087 0.1046 0.0937 0.0935 0.0672 45.68%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.59 0.61 0.54 0.79 0.80 0.67 0.97 -
P/RPS 5.60 5.82 2.52 3.89 4.62 5.59 6.49 -9.37%
P/EPS 61.46 48.41 21.51 31.47 41.67 44.97 61.78 -0.34%
EY 1.63 2.07 4.65 3.18 2.40 2.22 1.62 0.41%
DY 1.69 0.00 4.56 3.14 2.50 0.00 0.00 -
P/NAPS 3.69 3.81 1.80 2.72 3.08 2.58 3.88 -3.29%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/04/07 08/02/07 18/10/06 25/07/06 28/04/06 27/01/06 25/11/05 -
Price 0.56 0.63 0.54 0.94 0.80 0.64 0.67 -
P/RPS 5.31 6.01 2.52 4.63 4.62 5.34 4.48 12.00%
P/EPS 58.33 50.00 21.51 37.45 41.67 42.95 42.68 23.17%
EY 1.71 2.00 4.65 2.67 2.40 2.33 2.34 -18.88%
DY 1.79 0.00 4.56 2.64 2.50 0.00 0.00 -
P/NAPS 3.50 3.94 1.80 3.24 3.08 2.46 2.68 19.49%

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