[SCICOM] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 133,708 117,348 110,412 57,212 0 -
PBT 12,084 4,260 15,152 5,920 0 -
Tax -804 144 -2,204 88 0 -
NP 11,280 4,404 12,948 6,008 0 -
-
NP to SH 11,280 4,284 12,948 6,008 0 -
-
Tax Rate 6.65% -3.38% 14.55% -1.49% - -
Total Cost 122,428 112,944 97,464 51,204 0 -
-
Net Worth 47,886 42,839 38,689 23,917 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 10,709 12,690 - - -
Div Payout % - 250.00% 98.01% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 47,886 42,839 38,689 23,917 0 -
NOSH 266,037 267,749 128,964 95,668 0 -
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.44% 3.75% 11.73% 10.50% 0.00% -
ROE 23.56% 10.00% 33.47% 25.12% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 50.26 43.83 85.61 59.80 0.00 -
EPS 4.24 1.60 10.04 6.28 0.00 -
DPS 0.00 4.00 9.84 0.00 0.00 -
NAPS 0.18 0.16 0.30 0.25 0.00 -
Adjusted Per Share Value based on latest NOSH - 95,668
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 37.57 32.98 31.03 16.08 0.00 -
EPS 3.17 1.20 3.64 1.69 0.00 -
DPS 0.00 3.01 3.57 0.00 0.00 -
NAPS 0.1346 0.1204 0.1087 0.0672 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.34 0.51 0.54 0.97 0.00 -
P/RPS 0.68 1.16 0.63 1.62 0.00 -
P/EPS 8.02 31.88 5.38 15.45 0.00 -
EY 12.47 3.14 18.59 6.47 0.00 -
DY 0.00 7.84 18.22 0.00 0.00 -
P/NAPS 1.89 3.19 1.80 3.88 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/10/08 12/11/07 18/10/06 25/11/05 - -
Price 0.27 0.47 0.54 0.67 0.00 -
P/RPS 0.54 1.07 0.63 1.12 0.00 -
P/EPS 6.37 29.38 5.38 10.67 0.00 -
EY 15.70 3.40 18.59 9.37 0.00 -
DY 0.00 8.51 18.22 0.00 0.00 -
P/NAPS 1.50 2.94 1.80 2.68 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