[SCICOM] QoQ Quarter Result on 30-Jun-2012 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 29.3%
YoY- 2.84%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 32,845 33,520 34,359 34,507 30,188 32,306 34,225 -2.70%
PBT 3,010 3,511 3,072 3,586 2,920 3,189 3,792 -14.25%
Tax 22 -232 12 206 106 66 -253 -
NP 3,032 3,279 3,084 3,792 3,026 3,255 3,539 -9.78%
-
NP to SH 3,141 3,324 3,105 3,914 3,027 3,256 3,539 -7.63%
-
Tax Rate -0.73% 6.61% -0.39% -5.74% -3.63% -2.07% 6.67% -
Total Cost 29,813 30,241 31,275 30,715 27,162 29,051 30,686 -1.90%
-
Net Worth 65,166 65,166 65,166 65,166 59,352 62,159 59,478 6.27%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 2,962 - 2,962 - 2,959 2,973 -
Div Payout % - 89.11% - 75.68% - 90.91% 84.03% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 65,166 65,166 65,166 65,166 59,352 62,159 59,478 6.27%
NOSH 296,211 296,211 296,211 296,211 296,764 295,999 297,394 -0.26%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.23% 9.78% 8.98% 10.99% 10.02% 10.08% 10.34% -
ROE 4.82% 5.10% 4.76% 6.01% 5.10% 5.24% 5.95% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 11.09 11.32 11.60 11.65 10.17 10.91 11.51 -2.44%
EPS 1.06 1.12 1.05 1.32 1.02 1.10 1.19 -7.41%
DPS 0.00 1.00 0.00 1.00 0.00 1.00 1.00 -
NAPS 0.22 0.22 0.22 0.22 0.20 0.21 0.20 6.55%
Adjusted Per Share Value based on latest NOSH - 296,211
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.24 9.43 9.67 9.71 8.49 9.09 9.63 -2.71%
EPS 0.88 0.94 0.87 1.10 0.85 0.92 1.00 -8.16%
DPS 0.00 0.83 0.00 0.83 0.00 0.83 0.84 -
NAPS 0.1833 0.1833 0.1833 0.1833 0.167 0.1749 0.1673 6.27%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.45 0.40 0.40 0.36 0.40 0.40 0.40 -
P/RPS 4.06 3.53 3.45 3.09 3.93 3.66 3.48 10.81%
P/EPS 42.44 35.65 38.16 27.24 39.22 36.36 33.61 16.80%
EY 2.36 2.81 2.62 3.67 2.55 2.75 2.98 -14.38%
DY 0.00 2.50 0.00 2.78 0.00 2.50 2.50 -
P/NAPS 2.05 1.82 1.82 1.64 2.00 1.90 2.00 1.65%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 22/02/13 05/11/12 27/08/12 18/05/12 17/02/12 02/11/11 -
Price 0.44 0.40 0.40 0.38 0.37 0.39 0.45 -
P/RPS 3.97 3.53 3.45 3.26 3.64 3.57 3.91 1.01%
P/EPS 41.49 35.65 38.16 28.76 36.27 35.45 37.82 6.36%
EY 2.41 2.81 2.62 3.48 2.76 2.82 2.64 -5.89%
DY 0.00 2.50 0.00 2.63 0.00 2.56 2.22 -
P/NAPS 2.00 1.82 1.82 1.73 1.85 1.86 2.25 -7.54%

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