Scicom (MSC) Berhad

Rachunek Zysków i Strat


Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna



Przychody TTM (mln): 221
EBIT TTM (mln): 35
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
Rok finansowy 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Przychód (mln) 78 109 118 145 123 141 131 134 160 177 196 199 165 161 181 216 265 245 224
Przychód Δ r/r 0.0% 39.9% 8.5% 22.3% -15.2% 14.9% -6.9% 2.0% 19.6% 10.4% 11.0% 1.6% -17.1% -2.5% 12.5% 19.2% 22.6% -7.4% -8.7%
Marża brutto 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 45.4% 100.0% 47.6% 41.0% 40.1% 35.4% 24.6% 26.8% 25.4%
EBIT (mln) 11 11 6 9 7 12 13 14 22 33 44 49 36 26 31 34 44 43 33
EBIT Δ r/r 0.0% 3.3% -45.1% 55.3% -24.3% 71.5% 5.5% 11.7% 55.0% 51.6% 32.1% 10.8% -26.3% -27.3% 16.6% 13.0% 27.3% -2.4% -22.2%
EBIT (%) 13.6% 10.0% 5.1% 6.4% 5.7% 8.6% 9.7% 10.6% 13.8% 18.9% 22.5% 24.5% 21.8% 16.3% 16.8% 16.0% 16.6% 17.5% 14.9%
Koszty finansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 2 2 2 1
EBITDA (mln) 15 18 13 26 15 19 17 19 28 41 50 58 44 32 48 54 63 62 54
EBITDA(%) 19.2% 16.3% 10.9% 18.1% 11.8% 13.7% 13.3% 14.3% 17.5% 23.0% 25.7% 28.9% 26.5% 20.2% 26.4% 24.9% 23.7% 25.2% 23.9%
Podatek (mln) 2 -0 0 1 -1 -1 -0 0 -0 -0 3 5 5 7 9 8 11 10 9
Zysk Netto (mln) 9 11 6 9 8 13 14 15 23 35 42 45 32 20 22 26 31 32 24
Zysk netto Δ r/r 0.0% 24.5% -46.5% 43.7% -4.2% 59.3% 3.4% 8.1% 56.2% 49.5% 20.9% 8.2% -29.0% -37.3% 9.1% 17.1% 21.8% 2.8% -24.7%
Zysk netto (%) 11.7% 10.4% 5.1% 6.0% 6.8% 9.4% 10.5% 11.1% 14.5% 19.6% 21.4% 22.8% 19.5% 12.5% 12.2% 11.9% 11.9% 13.2% 10.9%
EPS 0.0292 0.0328 0.0173 0.0248 0.0238 0.0374 0.0387 0.0418 0.0653 0.0976 0.12 0.13 0.0906 0.0569 0.062 0.0726 0.0885 0.091 0.0685
EPS (rozwodnione) 0.0287 0.0322 0.0172 0.0248 0.0237 0.0374 0.0387 0.0418 0.0653 0.0976 0.12 0.13 0.0906 0.0569 0.062 0.0726 0.0885 0.091 0.0685
Ilośc akcji (mln) 311 345 350 350 351 355 355 355 355 355 355 355 355 355 355 355 355 355 355
Ważona ilośc akcji (mln) 317 351 353 350 351 355 355 355 355 355 355 355 355 355 355 355 355 355 355
Waluta MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR