[SCICOM] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
18-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -23.02%
YoY- 2.4%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 30,955 29,337 26,463 27,691 27,246 27,603 26,078 12.07%
PBT 1,990 1,065 1,438 2,264 3,790 3,788 4,367 -40.69%
Tax -186 36 778 323 -519 -551 -1,146 -70.14%
NP 1,804 1,101 2,216 2,587 3,271 3,237 3,221 -31.98%
-
NP to SH 1,450 1,071 2,282 2,521 3,275 3,237 3,221 -41.17%
-
Tax Rate 9.35% -3.38% -54.10% -14.27% 13.69% 14.55% 26.24% -
Total Cost 29,151 28,236 24,247 25,104 23,975 24,366 22,857 17.55%
-
Net Worth 44,818 42,839 44,590 42,016 41,587 38,689 37,214 13.15%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 2,677 - 2,626 - 3,172 3,182 -
Div Payout % - 250.00% - 104.17% - 98.01% 98.80% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 44,818 42,839 44,590 42,016 41,587 38,689 37,214 13.15%
NOSH 263,636 267,749 262,298 262,604 259,920 128,964 128,326 61.39%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.83% 3.75% 8.37% 9.34% 12.01% 11.73% 12.35% -
ROE 3.24% 2.50% 5.12% 6.00% 7.88% 8.37% 8.66% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.74 10.96 10.09 10.54 10.48 21.40 20.32 -30.56%
EPS 0.55 0.40 0.87 0.96 1.26 2.51 2.51 -63.55%
DPS 0.00 1.00 0.00 1.00 0.00 2.46 2.48 -
NAPS 0.17 0.16 0.17 0.16 0.16 0.30 0.29 -29.88%
Adjusted Per Share Value based on latest NOSH - 262,604
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.70 8.24 7.44 7.78 7.66 7.76 7.33 12.06%
EPS 0.41 0.30 0.64 0.71 0.92 0.91 0.91 -41.14%
DPS 0.00 0.75 0.00 0.74 0.00 0.89 0.89 -
NAPS 0.1259 0.1204 0.1253 0.1181 0.1169 0.1087 0.1046 13.11%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.37 0.51 0.60 0.59 0.61 0.54 0.79 -
P/RPS 3.15 4.65 5.95 5.60 5.82 2.52 3.89 -13.08%
P/EPS 67.27 127.50 68.97 61.46 48.41 21.51 31.47 65.71%
EY 1.49 0.78 1.45 1.63 2.07 4.65 3.18 -39.59%
DY 0.00 1.96 0.00 1.69 0.00 4.56 3.14 -
P/NAPS 2.18 3.19 3.53 3.69 3.81 1.80 2.72 -13.68%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/01/08 12/11/07 30/07/07 18/04/07 08/02/07 18/10/06 25/07/06 -
Price 0.40 0.47 0.54 0.56 0.63 0.54 0.94 -
P/RPS 3.41 4.29 5.35 5.31 6.01 2.52 4.63 -18.39%
P/EPS 72.73 117.50 62.07 58.33 50.00 21.51 37.45 55.47%
EY 1.38 0.85 1.61 1.71 2.00 4.65 2.67 -35.51%
DY 0.00 2.13 0.00 1.79 0.00 4.56 2.64 -
P/NAPS 2.35 2.94 3.18 3.50 3.94 1.80 3.24 -19.22%

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