[SCICOM] YoY Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
22-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -53.43%
YoY- 163.31%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 34,225 33,841 31,007 33,427 29,337 27,603 14,303 15.64%
PBT 3,792 2,824 1,940 3,021 1,065 3,788 1,480 16.96%
Tax -253 214 65 -201 36 -551 22 -
NP 3,539 3,038 2,005 2,820 1,101 3,237 1,502 15.34%
-
NP to SH 3,539 3,038 2,005 2,820 1,071 3,237 1,502 15.34%
-
Tax Rate 6.67% -7.58% -3.35% 6.65% -3.38% 14.55% -1.49% -
Total Cost 30,686 30,803 29,002 30,607 28,236 24,366 12,801 15.67%
-
Net Worth 59,478 56,458 50,124 47,886 42,839 38,689 23,917 16.38%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 2,973 - - - 2,677 3,172 - -
Div Payout % 84.03% - - - 250.00% 98.01% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 59,478 56,458 50,124 47,886 42,839 38,689 23,917 16.38%
NOSH 297,394 268,849 263,815 266,037 267,749 128,964 95,668 20.79%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.34% 8.98% 6.47% 8.44% 3.75% 11.73% 10.50% -
ROE 5.95% 5.38% 4.00% 5.89% 2.50% 8.37% 6.28% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 11.51 12.59 11.75 12.56 10.96 21.40 14.95 -4.26%
EPS 1.19 1.13 0.76 1.06 0.40 2.51 1.57 -4.51%
DPS 1.00 0.00 0.00 0.00 1.00 2.46 0.00 -
NAPS 0.20 0.21 0.19 0.18 0.16 0.30 0.25 -3.64%
Adjusted Per Share Value based on latest NOSH - 266,037
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 9.63 9.52 8.72 9.40 8.25 7.77 4.02 15.66%
EPS 1.00 0.85 0.56 0.79 0.30 0.91 0.42 15.54%
DPS 0.84 0.00 0.00 0.00 0.75 0.89 0.00 -
NAPS 0.1673 0.1588 0.141 0.1347 0.1205 0.1088 0.0673 16.38%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.40 0.46 0.30 0.34 0.51 0.54 0.97 -
P/RPS 3.48 3.65 2.55 2.71 4.65 2.52 6.49 -9.86%
P/EPS 33.61 40.71 39.47 32.08 127.50 21.51 61.78 -9.64%
EY 2.98 2.46 2.53 3.12 0.78 4.65 1.62 10.68%
DY 2.50 0.00 0.00 0.00 1.96 4.56 0.00 -
P/NAPS 2.00 2.19 1.58 1.89 3.19 1.80 3.88 -10.45%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 02/11/11 09/11/10 29/01/10 22/10/08 12/11/07 18/10/06 25/11/05 -
Price 0.45 0.41 0.40 0.27 0.47 0.54 0.67 -
P/RPS 3.91 3.26 3.40 2.15 4.29 2.52 4.48 -2.24%
P/EPS 37.82 36.28 52.63 25.47 117.50 21.51 42.68 -1.99%
EY 2.64 2.76 1.90 3.93 0.85 4.65 2.34 2.02%
DY 2.22 0.00 0.00 0.00 2.13 4.56 0.00 -
P/NAPS 2.25 1.95 2.11 1.50 2.94 1.80 2.68 -2.87%

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