[SCICOM] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
18-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 19.08%
YoY- 620.77%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 108,513 108,128 103,114 91,205 77,905 51,827 29,640 138.10%
PBT 11,455 14,425 14,927 13,068 10,760 6,393 3,411 124.75%
Tax -185 -2,109 -2,736 -2,242 -1,669 -523 -3 1472.69%
NP 11,270 12,316 12,191 10,826 9,091 5,870 3,408 122.45%
-
NP to SH 11,274 12,254 12,195 10,826 9,091 5,870 3,408 122.50%
-
Tax Rate 1.62% 14.62% 18.33% 17.16% 15.51% 8.18% 0.09% -
Total Cost 97,243 95,812 90,923 80,379 68,814 45,957 26,232 140.10%
-
Net Worth 44,590 42,016 41,587 38,689 37,214 0 0 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,579 2,579 8,919 8,919 5,747 4,057 1,492 44.17%
Div Payout % 22.88% 21.05% 73.14% 82.39% 63.22% 69.11% 43.79% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 44,590 42,016 41,587 38,689 37,214 0 0 -
NOSH 262,298 262,604 259,920 128,964 128,326 128,229 127,919 61.61%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.39% 11.39% 11.82% 11.87% 11.67% 11.33% 11.50% -
ROE 25.28% 29.16% 29.32% 27.98% 24.43% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 41.37 41.18 39.67 70.72 60.71 40.42 23.17 47.33%
EPS 4.30 4.67 4.69 8.39 7.08 4.58 2.66 37.86%
DPS 0.98 0.98 3.43 6.94 4.48 3.16 1.17 -11.17%
NAPS 0.17 0.16 0.16 0.30 0.29 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 128,964
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 30.49 30.38 28.98 25.63 21.89 14.56 8.33 138.07%
EPS 3.17 3.44 3.43 3.04 2.55 1.65 0.96 122.23%
DPS 0.72 0.72 2.51 2.51 1.61 1.14 0.42 43.37%
NAPS 0.1253 0.1181 0.1169 0.1087 0.1046 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.60 0.59 0.61 0.54 0.79 0.80 0.67 -
P/RPS 1.45 1.43 1.54 0.76 1.30 1.98 2.89 -36.93%
P/EPS 13.96 12.64 13.00 6.43 11.15 17.48 25.15 -32.53%
EY 7.16 7.91 7.69 15.55 8.97 5.72 3.98 48.07%
DY 1.64 1.66 5.63 12.85 5.67 3.95 1.74 -3.87%
P/NAPS 3.53 3.69 3.81 1.80 2.72 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/07/07 18/04/07 08/02/07 18/10/06 25/07/06 - - -
Price 0.54 0.56 0.63 0.54 0.94 0.00 0.00 -
P/RPS 1.31 1.36 1.59 0.76 1.55 0.00 0.00 -
P/EPS 12.56 12.00 13.43 6.43 13.27 0.00 0.00 -
EY 7.96 8.33 7.45 15.55 7.54 0.00 0.00 -
DY 1.82 1.75 5.45 12.85 4.76 0.00 0.00 -
P/NAPS 3.18 3.50 3.94 1.80 3.24 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