[SCICOM] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -19.39%
YoY- -52.09%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 131,570 125,560 121,470 116,075 113,956 110,247 108,513 13.63%
PBT 10,052 8,840 6,884 5,653 6,932 8,732 11,455 -8.30%
Tax -862 -681 -444 536 735 402 -185 177.67%
NP 9,190 8,159 6,440 6,189 7,667 9,134 11,270 -12.66%
-
NP to SH 9,190 7,805 6,056 5,871 7,283 9,108 11,274 -12.68%
-
Tax Rate 8.58% 7.70% 6.45% -9.48% -10.60% -4.60% 1.62% -
Total Cost 122,380 117,401 115,030 109,886 106,289 101,113 97,243 16.48%
-
Net Worth 50,341 47,886 45,320 42,247 44,818 42,839 44,590 8.38%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,290 5,276 7,954 7,954 5,313 2,677 2,579 61.08%
Div Payout % 57.56% 67.61% 131.35% 135.49% 72.96% 29.40% 22.88% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 50,341 47,886 45,320 42,247 44,818 42,839 44,590 8.38%
NOSH 264,953 266,037 266,593 264,047 263,636 267,749 262,298 0.67%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.98% 6.50% 5.30% 5.33% 6.73% 8.29% 10.39% -
ROE 18.26% 16.30% 13.36% 13.90% 16.25% 21.26% 25.28% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 49.66 47.20 45.56 43.96 43.22 41.18 41.37 12.88%
EPS 3.47 2.93 2.27 2.22 2.76 3.40 4.30 -13.26%
DPS 2.00 2.00 3.00 3.00 2.00 1.00 0.98 60.54%
NAPS 0.19 0.18 0.17 0.16 0.17 0.16 0.17 7.66%
Adjusted Per Share Value based on latest NOSH - 264,047
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 36.97 35.28 34.13 32.62 32.02 30.98 30.49 13.64%
EPS 2.58 2.19 1.70 1.65 2.05 2.56 3.17 -12.77%
DPS 1.49 1.48 2.24 2.24 1.49 0.75 0.72 62.03%
NAPS 0.1415 0.1346 0.1274 0.1187 0.1259 0.1204 0.1253 8.40%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.33 0.34 0.38 0.36 0.37 0.51 0.60 -
P/RPS 0.66 0.72 0.83 0.82 0.86 1.24 1.45 -40.68%
P/EPS 9.51 11.59 16.73 16.19 13.39 14.99 13.96 -22.48%
EY 10.51 8.63 5.98 6.18 7.47 6.67 7.16 29.00%
DY 6.06 5.88 7.89 8.33 5.41 1.96 1.64 138.06%
P/NAPS 1.74 1.89 2.24 2.25 2.18 3.19 3.53 -37.46%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 04/02/09 22/10/08 25/08/08 29/04/08 28/01/08 12/11/07 30/07/07 -
Price 0.26 0.27 0.35 0.39 0.40 0.47 0.54 -
P/RPS 0.52 0.57 0.77 0.89 0.93 1.14 1.31 -45.83%
P/EPS 7.50 9.20 15.41 17.54 14.48 13.82 12.56 -28.97%
EY 13.34 10.87 6.49 5.70 6.91 7.24 7.96 40.86%
DY 7.69 7.41 8.57 7.69 5.00 2.13 1.82 160.21%
P/NAPS 1.37 1.50 2.06 2.44 2.35 2.94 3.18 -42.81%

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