[SCICOM] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -62.14%
YoY- -66.91%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 135,364 124,028 133,708 117,348 110,412 57,212 0 -
PBT 11,296 7,760 12,084 4,260 15,152 5,920 0 -
Tax 856 260 -804 144 -2,204 88 0 -
NP 12,152 8,020 11,280 4,404 12,948 6,008 0 -
-
NP to SH 12,152 8,020 11,280 4,284 12,948 6,008 0 -
-
Tax Rate -7.58% -3.35% 6.65% -3.38% 14.55% -1.49% - -
Total Cost 123,212 116,008 122,428 112,944 97,464 51,204 0 -
-
Net Worth 56,458 50,124 47,886 42,839 38,689 23,917 0 -
Dividend
30/09/10 30/09/09 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
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 56,458 50,124 47,886 42,839 38,689 23,917 0 -
NOSH 268,849 263,815 266,037 267,749 128,964 95,668 0 -
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.98% 6.47% 8.44% 3.75% 11.73% 10.50% 0.00% -
ROE 21.52% 16.00% 23.56% 10.00% 33.47% 25.12% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 50.35 47.01 50.26 43.83 85.61 59.80 0.00 -
EPS 4.52 3.04 4.24 1.60 10.04 6.28 0.00 -
DPS 0.00 0.00 0.00 4.00 9.84 0.00 0.00 -
NAPS 0.21 0.19 0.18 0.16 0.30 0.25 0.00 -
Adjusted Per Share Value based on latest NOSH - 267,749
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 38.04 34.85 37.57 32.98 31.03 16.08 0.00 -
EPS 3.41 2.25 3.17 1.20 3.64 1.69 0.00 -
DPS 0.00 0.00 0.00 3.01 3.57 0.00 0.00 -
NAPS 0.1587 0.1409 0.1346 0.1204 0.1087 0.0672 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.46 0.30 0.34 0.51 0.54 0.97 0.00 -
P/RPS 0.91 0.64 0.68 1.16 0.63 1.62 0.00 -
P/EPS 10.18 9.87 8.02 31.88 5.38 15.45 0.00 -
EY 9.83 10.13 12.47 3.14 18.59 6.47 0.00 -
DY 0.00 0.00 0.00 7.84 18.22 0.00 0.00 -
P/NAPS 2.19 1.58 1.89 3.19 1.80 3.88 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 09/11/10 29/01/10 22/10/08 12/11/07 18/10/06 25/11/05 - -
Price 0.41 0.40 0.27 0.47 0.54 0.67 0.00 -
P/RPS 0.81 0.85 0.54 1.07 0.63 1.12 0.00 -
P/EPS 9.07 13.16 6.37 29.38 5.38 10.67 0.00 -
EY 11.02 7.60 15.70 3.40 18.59 9.37 0.00 -
DY 0.00 0.00 0.00 8.51 18.22 0.00 0.00 -
P/NAPS 1.95 2.11 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