[SCICOM] QoQ TTM 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- 0.48%
YoY- 108.76%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 113,956 110,247 108,513 108,128 103,114 91,205 77,905 28.76%
PBT 6,932 8,732 11,455 14,425 14,927 13,068 10,760 -25.34%
Tax 735 402 -185 -2,109 -2,736 -2,242 -1,669 -
NP 7,667 9,134 11,270 12,316 12,191 10,826 9,091 -10.70%
-
NP to SH 7,283 9,108 11,274 12,254 12,195 10,826 9,091 -13.70%
-
Tax Rate -10.60% -4.60% 1.62% 14.62% 18.33% 17.16% 15.51% -
Total Cost 106,289 101,113 97,243 95,812 90,923 80,379 68,814 33.51%
-
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 5,313 2,677 2,579 2,579 8,919 8,919 5,747 -5.08%
Div Payout % 72.96% 29.40% 22.88% 21.05% 73.14% 82.39% 63.22% -
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 6.73% 8.29% 10.39% 11.39% 11.82% 11.87% 11.67% -
ROE 16.25% 21.26% 25.28% 29.16% 29.32% 27.98% 24.43% -
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 43.22 41.18 41.37 41.18 39.67 70.72 60.71 -20.22%
EPS 2.76 3.40 4.30 4.67 4.69 8.39 7.08 -46.54%
DPS 2.00 1.00 0.98 0.98 3.43 6.94 4.48 -41.50%
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 32.02 30.98 30.49 30.38 28.98 25.63 21.89 28.77%
EPS 2.05 2.56 3.17 3.44 3.43 3.04 2.55 -13.50%
DPS 1.49 0.75 0.72 0.72 2.51 2.51 1.61 -5.01%
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 0.86 1.24 1.45 1.43 1.54 0.76 1.30 -24.02%
P/EPS 13.39 14.99 13.96 12.64 13.00 6.43 11.15 12.94%
EY 7.47 6.67 7.16 7.91 7.69 15.55 8.97 -11.45%
DY 5.41 1.96 1.64 1.66 5.63 12.85 5.67 -3.07%
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 0.93 1.14 1.31 1.36 1.59 0.76 1.55 -28.79%
P/EPS 14.48 13.82 12.56 12.00 13.43 6.43 13.27 5.97%
EY 6.91 7.24 7.96 8.33 7.45 15.55 7.54 -5.63%
DY 5.00 2.13 1.82 1.75 5.45 12.85 4.76 3.32%
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