[SCICOM] QoQ 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- 1.17%
YoY- 71.83%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter 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 26,463 27,691 27,246 27,603 26,078 22,187 20.44%
PBT 1,065 1,438 2,264 3,790 3,788 4,367 2,982 -49.63%
Tax 36 778 323 -519 -551 -1,146 -520 -
NP 1,101 2,216 2,587 3,271 3,237 3,221 2,462 -41.49%
-
NP to SH 1,071 2,282 2,521 3,275 3,237 3,221 2,462 -42.55%
-
Tax Rate -3.38% -54.10% -14.27% 13.69% 14.55% 26.24% 17.44% -
Total Cost 28,236 24,247 25,104 23,975 24,366 22,857 19,725 26.98%
-
Net Worth 42,839 44,590 42,016 41,587 38,689 37,214 33,339 18.17%
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 - 2,626 - 3,172 3,182 2,564 2.91%
Div Payout % 250.00% - 104.17% - 98.01% 98.80% 104.17% -
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 44,590 42,016 41,587 38,689 37,214 33,339 18.17%
NOSH 267,749 262,298 262,604 259,920 128,964 128,326 128,229 63.29%
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% 8.37% 9.34% 12.01% 11.73% 12.35% 11.10% -
ROE 2.50% 5.12% 6.00% 7.88% 8.37% 8.66% 7.38% -
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 10.09 10.54 10.48 21.40 20.32 17.30 -26.21%
EPS 0.40 0.87 0.96 1.26 2.51 2.51 1.92 -64.82%
DPS 1.00 0.00 1.00 0.00 2.46 2.48 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 7.44 7.78 7.66 7.76 7.33 6.23 20.47%
EPS 0.30 0.64 0.71 0.92 0.91 0.91 0.69 -42.57%
DPS 0.75 0.00 0.74 0.00 0.89 0.89 0.72 2.75%
NAPS 0.1204 0.1253 0.1181 0.1169 0.1087 0.1046 0.0937 18.17%
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 5.95 5.60 5.82 2.52 3.89 4.62 0.43%
P/EPS 127.50 68.97 61.46 48.41 21.51 31.47 41.67 110.61%
EY 0.78 1.45 1.63 2.07 4.65 3.18 2.40 -52.69%
DY 1.96 0.00 1.69 0.00 4.56 3.14 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 5.35 5.31 6.01 2.52 4.63 4.62 -4.81%
P/EPS 117.50 62.07 58.33 50.00 21.51 37.45 41.67 99.46%
EY 0.85 1.61 1.71 2.00 4.65 2.67 2.40 -49.91%
DY 2.13 0.00 1.79 0.00 4.56 2.64 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