[SCICOM] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
27-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 126.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 131,570 113,956 103,114 29,640 64.27%
PBT 10,052 6,932 14,927 3,411 43.32%
Tax -862 735 -2,736 -3 558.74%
NP 9,190 7,667 12,191 3,408 39.14%
-
NP to SH 9,190 7,283 12,195 3,408 39.14%
-
Tax Rate 8.58% -10.60% 18.33% 0.09% -
Total Cost 122,380 106,289 90,923 26,232 67.01%
-
Net Worth 50,341 44,818 41,587 0 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 5,290 5,313 8,919 1,492 52.42%
Div Payout % 57.56% 72.96% 73.14% 43.79% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 50,341 44,818 41,587 0 -
NOSH 264,953 263,636 259,920 127,919 27.44%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.98% 6.73% 11.82% 11.50% -
ROE 18.26% 16.25% 29.32% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 49.66 43.22 39.67 23.17 28.90%
EPS 3.47 2.76 4.69 2.66 9.25%
DPS 2.00 2.00 3.43 1.17 19.54%
NAPS 0.19 0.17 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 127,919
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 37.01 32.06 29.01 8.34 64.25%
EPS 2.59 2.05 3.43 0.96 39.16%
DPS 1.49 1.49 2.51 0.42 52.45%
NAPS 0.1416 0.1261 0.117 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.33 0.37 0.61 0.67 -
P/RPS 0.66 0.86 1.54 2.89 -38.84%
P/EPS 9.51 13.39 13.00 25.15 -27.66%
EY 10.51 7.47 7.69 3.98 38.17%
DY 6.06 5.41 5.63 1.74 51.52%
P/NAPS 1.74 2.18 3.81 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 04/02/09 28/01/08 08/02/07 - -
Price 0.26 0.40 0.63 0.00 -
P/RPS 0.52 0.93 1.59 0.00 -
P/EPS 7.50 14.48 13.43 0.00 -
EY 13.34 6.91 7.45 0.00 -
DY 7.69 5.00 5.45 0.00 -
P/NAPS 1.37 2.35 3.94 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