[SCICOM] QoQ TTM 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- 54.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 108,128 103,114 91,205 77,905 51,827 29,640 14,303 285.66%
PBT 14,425 14,927 13,068 10,760 6,393 3,411 1,480 356.91%
Tax -2,109 -2,736 -2,242 -1,669 -523 -3 22 -
NP 12,316 12,191 10,826 9,091 5,870 3,408 1,502 307.15%
-
NP to SH 12,254 12,195 10,826 9,091 5,870 3,408 1,502 305.78%
-
Tax Rate 14.62% 18.33% 17.16% 15.51% 8.18% 0.09% -1.49% -
Total Cost 95,812 90,923 80,379 68,814 45,957 26,232 12,801 283.10%
-
Net Worth 42,016 41,587 38,689 37,214 0 0 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 2,579 8,919 8,919 5,747 4,057 1,492 1,492 44.07%
Div Payout % 21.05% 73.14% 82.39% 63.22% 69.11% 43.79% 99.36% -
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 0 0 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 11.39% 11.82% 11.87% 11.67% 11.33% 11.50% 10.50% -
ROE 29.16% 29.32% 27.98% 24.43% 0.00% 0.00% 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 41.18 39.67 70.72 60.71 40.42 23.17 14.95 96.62%
EPS 4.67 4.69 8.39 7.08 4.58 2.66 1.57 106.96%
DPS 0.98 3.43 6.94 4.48 3.16 1.17 1.56 -26.67%
NAPS 0.16 0.16 0.30 0.29 0.00 0.00 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 30.38 28.98 25.63 21.89 14.56 8.33 4.02 285.57%
EPS 3.44 3.43 3.04 2.55 1.65 0.96 0.42 306.84%
DPS 0.72 2.51 2.51 1.61 1.14 0.42 0.42 43.28%
NAPS 0.1181 0.1169 0.1087 0.1046 0.00 0.00 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 1.43 1.54 0.76 1.30 1.98 2.89 6.49 -63.55%
P/EPS 12.64 13.00 6.43 11.15 17.48 25.15 61.78 -65.31%
EY 7.91 7.69 15.55 8.97 5.72 3.98 1.62 188.08%
DY 1.66 5.63 12.85 5.67 3.95 1.74 1.61 2.06%
P/NAPS 3.69 3.81 1.80 2.72 0.00 0.00 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 - - - -
Price 0.56 0.63 0.54 0.94 0.00 0.00 0.00 -
P/RPS 1.36 1.59 0.76 1.55 0.00 0.00 0.00 -
P/EPS 12.00 13.43 6.43 13.27 0.00 0.00 0.00 -
EY 8.33 7.45 15.55 7.54 0.00 0.00 0.00 -
DY 1.75 5.45 12.85 4.76 0.00 0.00 0.00 -
P/NAPS 3.50 3.94 1.80 3.24 0.00 0.00 0.00 -

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