[SCICOM] YoY TTM Result on 30-Jun-2006 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
25-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 54.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 144,672 121,470 108,513 77,905 0 -
PBT 9,529 6,884 11,455 10,760 0 -
Tax -828 -444 -185 -1,669 0 -
NP 8,701 6,440 11,270 9,091 0 -
-
NP to SH 8,701 6,056 11,274 9,091 0 -
-
Tax Rate 8.69% 6.45% 1.62% 15.51% - -
Total Cost 135,971 115,030 97,243 68,814 0 -
-
Net Worth 50,362 45,320 44,590 37,214 0 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 5,307 7,954 2,579 5,747 - -
Div Payout % 60.99% 131.35% 22.88% 63.22% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 50,362 45,320 44,590 37,214 0 -
NOSH 265,067 266,593 262,298 128,326 0 -
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.01% 5.30% 10.39% 11.67% 0.00% -
ROE 17.28% 13.36% 25.28% 24.43% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 54.58 45.56 41.37 60.71 0.00 -
EPS 3.28 2.27 4.30 7.08 0.00 -
DPS 2.00 3.00 0.98 4.48 0.00 -
NAPS 0.19 0.17 0.17 0.29 0.16 4.38%
Adjusted Per Share Value based on latest NOSH - 128,326
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 40.65 34.13 30.49 21.89 0.00 -
EPS 2.45 1.70 3.17 2.55 0.00 -
DPS 1.49 2.24 0.72 1.61 0.00 -
NAPS 0.1415 0.1274 0.1253 0.1046 0.16 -3.02%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.22 0.38 0.60 0.79 0.00 -
P/RPS 0.40 0.83 1.45 1.30 0.00 -
P/EPS 6.70 16.73 13.96 11.15 0.00 -
EY 14.92 5.98 7.16 8.97 0.00 -
DY 9.09 7.89 1.64 5.67 0.00 -
P/NAPS 1.16 2.24 3.53 2.72 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 28/08/09 25/08/08 30/07/07 25/07/06 - -
Price 0.23 0.35 0.54 0.94 0.00 -
P/RPS 0.42 0.77 1.31 1.55 0.00 -
P/EPS 7.01 15.41 12.56 13.27 0.00 -
EY 14.27 6.49 7.96 7.54 0.00 -
DY 8.70 8.57 1.82 4.76 0.00 -
P/NAPS 1.21 2.06 3.18 3.24 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