[SCICOM] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
08-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 0.6%
YoY- 91.11%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 121,154 140,784 120,584 109,698 59,280 0 -
PBT 8,660 12,446 6,110 15,158 6,822 0 -
Tax -214 -1,136 -300 -2,140 -6 0 -
NP 8,446 11,310 5,810 13,018 6,816 0 -
-
NP to SH 8,446 11,310 5,042 13,026 6,816 0 -
-
Tax Rate 2.47% 9.13% 4.91% 14.12% 0.09% - -
Total Cost 112,708 129,474 114,774 96,680 52,464 0 -
-
Net Worth 50,463 50,443 45,112 41,517 28,040 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 7,967 5,309 5,307 10,379 - - -
Div Payout % 94.34% 46.95% 105.26% 79.68% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 50,463 50,443 45,112 41,517 28,040 0 -
NOSH 265,597 265,492 265,368 259,482 107,848 0 -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.97% 8.03% 4.82% 11.87% 11.50% 0.00% -
ROE 16.74% 22.42% 11.18% 31.38% 24.31% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 45.62 53.03 45.44 42.28 54.97 0.00 -
EPS 3.18 4.26 1.90 5.02 6.32 0.00 -
DPS 3.00 2.00 2.00 4.00 0.00 0.00 -
NAPS 0.19 0.19 0.17 0.16 0.26 0.00 -
Adjusted Per Share Value based on latest NOSH - 259,920
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 34.05 39.56 33.88 30.83 16.66 0.00 -
EPS 2.37 3.18 1.42 3.66 1.92 0.00 -
DPS 2.24 1.49 1.49 2.92 0.00 0.00 -
NAPS 0.1418 0.1417 0.1268 0.1167 0.0788 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.41 0.33 0.37 0.61 0.67 0.00 -
P/RPS 0.90 0.62 0.81 1.44 1.22 0.00 -
P/EPS 12.89 7.75 19.47 12.15 10.60 0.00 -
EY 7.76 12.91 5.14 8.23 9.43 0.00 -
DY 7.32 6.06 5.41 6.56 0.00 0.00 -
P/NAPS 2.16 1.74 2.18 3.81 2.58 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 03/02/10 04/02/09 28/01/08 08/02/07 27/01/06 - -
Price 0.40 0.26 0.40 0.63 0.64 0.00 -
P/RPS 0.88 0.49 0.88 1.49 1.16 0.00 -
P/EPS 12.58 6.10 21.05 12.55 10.13 0.00 -
EY 7.95 16.38 4.75 7.97 9.88 0.00 -
DY 7.50 7.69 5.00 6.35 0.00 0.00 -
P/NAPS 2.11 1.37 2.35 3.94 2.46 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