[SCICOM] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -20.04%
YoY- -40.28%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 125,560 121,470 116,075 113,956 110,247 108,513 108,128 10.44%
PBT 8,840 6,884 5,653 6,932 8,732 11,455 14,425 -27.78%
Tax -681 -444 536 735 402 -185 -2,109 -52.83%
NP 8,159 6,440 6,189 7,667 9,134 11,270 12,316 -23.94%
-
NP to SH 7,805 6,056 5,871 7,283 9,108 11,274 12,254 -25.91%
-
Tax Rate 7.70% 6.45% -9.48% -10.60% -4.60% 1.62% 14.62% -
Total Cost 117,401 115,030 109,886 106,289 101,113 97,243 95,812 14.46%
-
Net Worth 47,886 45,320 42,247 44,818 42,839 44,590 42,016 9.08%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 5,276 7,954 7,954 5,313 2,677 2,579 2,579 60.94%
Div Payout % 67.61% 131.35% 135.49% 72.96% 29.40% 22.88% 21.05% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 47,886 45,320 42,247 44,818 42,839 44,590 42,016 9.08%
NOSH 266,037 266,593 264,047 263,636 267,749 262,298 262,604 0.86%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.50% 5.30% 5.33% 6.73% 8.29% 10.39% 11.39% -
ROE 16.30% 13.36% 13.90% 16.25% 21.26% 25.28% 29.16% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 47.20 45.56 43.96 43.22 41.18 41.37 41.18 9.49%
EPS 2.93 2.27 2.22 2.76 3.40 4.30 4.67 -26.64%
DPS 2.00 3.00 3.00 2.00 1.00 0.98 0.98 60.68%
NAPS 0.18 0.17 0.16 0.17 0.16 0.17 0.16 8.14%
Adjusted Per Share Value based on latest NOSH - 263,636
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 35.28 34.13 32.62 32.02 30.98 30.49 30.38 10.45%
EPS 2.19 1.70 1.65 2.05 2.56 3.17 3.44 -25.93%
DPS 1.48 2.24 2.24 1.49 0.75 0.72 0.72 61.45%
NAPS 0.1346 0.1274 0.1187 0.1259 0.1204 0.1253 0.1181 9.08%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.34 0.38 0.36 0.37 0.51 0.60 0.59 -
P/RPS 0.72 0.83 0.82 0.86 1.24 1.45 1.43 -36.63%
P/EPS 11.59 16.73 16.19 13.39 14.99 13.96 12.64 -5.60%
EY 8.63 5.98 6.18 7.47 6.67 7.16 7.91 5.96%
DY 5.88 7.89 8.33 5.41 1.96 1.64 1.66 131.83%
P/NAPS 1.89 2.24 2.25 2.18 3.19 3.53 3.69 -35.90%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 22/10/08 25/08/08 29/04/08 28/01/08 12/11/07 30/07/07 18/04/07 -
Price 0.27 0.35 0.39 0.40 0.47 0.54 0.56 -
P/RPS 0.57 0.77 0.89 0.93 1.14 1.31 1.36 -43.90%
P/EPS 9.20 15.41 17.54 14.48 13.82 12.56 12.00 -16.19%
EY 10.87 6.49 5.70 6.91 7.24 7.96 8.33 19.35%
DY 7.41 8.57 7.69 5.00 2.13 1.82 1.75 161.04%
P/NAPS 1.50 2.06 2.44 2.35 2.94 3.18 3.50 -43.06%

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