[SCICOM] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
29-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -7.83%
YoY- -28.9%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 137,436 136,900 135,364 124,028 133,708 117,348 110,412 3.71%
PBT 12,288 15,168 11,296 7,760 12,084 4,260 15,152 -3.42%
Tax 48 -1,012 856 260 -804 144 -2,204 -
NP 12,336 14,156 12,152 8,020 11,280 4,404 12,948 -0.80%
-
NP to SH 12,420 14,156 12,152 8,020 11,280 4,284 12,948 -0.69%
-
Tax Rate -0.39% 6.67% -7.58% -3.35% 6.65% -3.38% 14.55% -
Total Cost 125,100 122,744 123,212 116,008 122,428 112,944 97,464 4.24%
-
Net Worth 65,166 59,478 56,458 50,124 47,886 42,839 38,689 9.06%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 11,895 - - - 10,709 12,690 -
Div Payout % - 84.03% - - - 250.00% 98.01% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 65,166 59,478 56,458 50,124 47,886 42,839 38,689 9.06%
NOSH 296,211 297,394 268,849 263,815 266,037 267,749 128,964 14.85%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.98% 10.34% 8.98% 6.47% 8.44% 3.75% 11.73% -
ROE 19.06% 23.80% 21.52% 16.00% 23.56% 10.00% 33.47% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 46.40 46.03 50.35 47.01 50.26 43.83 85.61 -9.69%
EPS 4.20 4.76 4.52 3.04 4.24 1.60 10.04 -13.50%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 9.84 -
NAPS 0.22 0.20 0.21 0.19 0.18 0.16 0.30 -5.03%
Adjusted Per Share Value based on latest NOSH - 263,815
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 38.66 38.51 38.08 34.89 37.62 33.01 31.06 3.71%
EPS 3.49 3.98 3.42 2.26 3.17 1.21 3.64 -0.69%
DPS 0.00 3.35 0.00 0.00 0.00 3.01 3.57 -
NAPS 0.1833 0.1673 0.1588 0.141 0.1347 0.1205 0.1088 9.07%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.40 0.40 0.46 0.30 0.34 0.51 0.54 -
P/RPS 0.86 0.87 0.91 0.64 0.68 1.16 0.63 5.31%
P/EPS 9.54 8.40 10.18 9.87 8.02 31.88 5.38 10.00%
EY 10.48 11.90 9.83 10.13 12.47 3.14 18.59 -9.10%
DY 0.00 10.00 0.00 0.00 0.00 7.84 18.22 -
P/NAPS 1.82 2.00 2.19 1.58 1.89 3.19 1.80 0.18%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 05/11/12 02/11/11 09/11/10 29/01/10 22/10/08 12/11/07 18/10/06 -
Price 0.40 0.45 0.41 0.40 0.27 0.47 0.54 -
P/RPS 0.86 0.98 0.81 0.85 0.54 1.07 0.63 5.31%
P/EPS 9.54 9.45 9.07 13.16 6.37 29.38 5.38 10.00%
EY 10.48 10.58 11.02 7.60 15.70 3.40 18.59 -9.10%
DY 0.00 8.89 0.00 0.00 0.00 8.51 18.22 -
P/NAPS 1.82 2.25 1.95 2.11 1.50 2.94 1.80 0.18%

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