[SCICOM] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 125,560 110,247 91,205 14,303 106.15%
PBT 8,840 8,732 13,068 1,480 81.34%
Tax -681 402 -2,242 22 -
NP 8,159 9,134 10,826 1,502 75.69%
-
NP to SH 7,805 9,108 10,826 1,502 73.12%
-
Tax Rate 7.70% -4.60% 17.16% -1.49% -
Total Cost 117,401 101,113 80,379 12,801 109.17%
-
Net Worth 47,886 42,839 38,689 23,917 26.01%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 5,276 2,677 8,919 1,492 52.29%
Div Payout % 67.61% 29.40% 82.39% 99.36% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 47,886 42,839 38,689 23,917 26.01%
NOSH 266,037 267,749 128,964 95,668 40.57%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.50% 8.29% 11.87% 10.50% -
ROE 16.30% 21.26% 27.98% 6.28% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 47.20 41.18 70.72 14.95 46.64%
EPS 2.93 3.40 8.39 1.57 23.09%
DPS 2.00 1.00 6.94 1.56 8.62%
NAPS 0.18 0.16 0.30 0.25 -10.36%
Adjusted Per Share Value based on latest NOSH - 95,668
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 35.28 30.98 25.63 4.02 106.13%
EPS 2.19 2.56 3.04 0.42 73.31%
DPS 1.48 0.75 2.51 0.42 52.11%
NAPS 0.1346 0.1204 0.1087 0.0672 26.02%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.34 0.51 0.54 0.97 -
P/RPS 0.72 1.24 0.76 6.49 -51.91%
P/EPS 11.59 14.99 6.43 61.78 -42.72%
EY 8.63 6.67 15.55 1.62 74.55%
DY 5.88 1.96 12.85 1.61 53.93%
P/NAPS 1.89 3.19 1.80 3.88 -21.30%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/10/08 12/11/07 18/10/06 - -
Price 0.27 0.47 0.54 0.00 -
P/RPS 0.57 1.14 0.76 0.00 -
P/EPS 9.20 13.82 6.43 0.00 -
EY 10.87 7.24 15.55 0.00 -
DY 7.41 2.13 12.85 0.00 -
P/NAPS 1.50 2.94 1.80 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