[SCICOM] YoY TTM Result on 31-Mar-2006 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 72.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 139,054 116,075 108,128 51,827 38.91%
PBT 8,292 5,653 14,425 6,393 9.04%
Tax -1,088 536 -2,109 -523 27.62%
NP 7,204 6,189 12,316 5,870 7.05%
-
NP to SH 7,204 5,871 12,254 5,870 7.05%
-
Tax Rate 13.12% -9.48% 14.62% 8.18% -
Total Cost 131,850 109,886 95,812 45,957 42.04%
-
Net Worth 45,178 42,247 42,016 0 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 5,307 7,954 2,579 4,057 9.35%
Div Payout % 73.67% 135.49% 21.05% 69.11% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 45,178 42,247 42,016 0 -
NOSH 265,757 264,047 262,604 128,229 27.46%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.18% 5.33% 11.39% 11.33% -
ROE 15.95% 13.90% 29.16% 0.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 52.32 43.96 41.18 40.42 8.97%
EPS 2.71 2.22 4.67 4.58 -16.03%
DPS 2.00 3.00 0.98 3.16 -14.13%
NAPS 0.17 0.16 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 128,229
31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 39.08 32.62 30.38 14.56 38.93%
EPS 2.02 1.65 3.44 1.65 6.97%
DPS 1.49 2.24 0.72 1.14 9.32%
NAPS 0.127 0.1187 0.1181 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.26 0.36 0.59 0.80 -
P/RPS 0.50 0.82 1.43 1.98 -36.76%
P/EPS 9.59 16.19 12.64 17.48 -18.12%
EY 10.43 6.18 7.91 5.72 22.14%
DY 7.69 8.33 1.66 3.95 24.84%
P/NAPS 1.53 2.25 3.69 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 06/05/09 29/04/08 18/04/07 - -
Price 0.25 0.39 0.56 0.00 -
P/RPS 0.48 0.89 1.36 0.00 -
P/EPS 9.22 17.54 12.00 0.00 -
EY 10.84 5.70 8.33 0.00 -
DY 8.00 7.69 1.75 0.00 -
P/NAPS 1.47 2.44 3.50 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