Scicom (MSC) Berhad

Rachunek Zysków i Strat


Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42
Rok finansowy 2014 2014 2014 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024
Kwartał Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3
Data 2014-09-30 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31 2025-03-31
Przychód (mln) 43 42 43 48 45 48 50 54 52 52 49 47 46 43 39 38 39 40 41 42 48 46 45 42 52 56 52 56 65 66 66 68 68 64 57 57 62 63 54 44 59 48 45
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 2.9% 13.4% 16.2% 11.5% 16.3% 8.2% -2.87% -12.29% -11.94% -16.58% -20.46% -20.07% -15.66% -7.67% 4.5% 12.2% 24.4% 15.3% 10.8% 0.6% 9.2% 21.9% 16.0% 31.2% 23.9% 19.0% 26.7% 21.2% 4.2% -3.93% -14.12% -15.57% -7.97% -1.47% -4.39% -21.94% -5.49% -23.93% -16.38%
Marża brutto 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 15.8% 12.9% 17.0% 17.5% 15.0% 16.2% 16.6% 20.1% 16.5% 13.4% 18.5% 15.4% 13.5% 9.6% 20.0% 10.5% 11.0%
Koszty i Wydatki (mln) 36 35 35 37 36 37 38 41 40 40 38 33 34 32 31 32 32 32 35 36 38 36 38 38 43 46 44 47 54 55 56 56 56 51 47 48 51 53 47 40 47 43 40
EBIT (mln) 7 7 9 11 8 11 12 13 12 12 11 14 12 11 8 6 6 7 6 6 10 10 7 4 9 10 8 7 11 12 10 11 11 13 9 9 12 10 7 4 12 5 5
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 17.9% 48.3% 38.4% 25.3% 39.7% 11.0% -7.23% 8.4% -0.66% -6.45% -30.65% -60.47% -44.97% -34.80% -19.68% 13.4% 51.9% 31.5% 12.9% -31.95% -1.85% 4.9% 19.4% 53.4% 16.6% 15.0% 20.3% 69.8% 2.0% 10.8% -6.40% -16.62% 2.4% -24.66% -21.32% -54.65% 2.1% -48.11% -31.91%
EBIT (%) 16.2% 17.3% 19.8% 21.8% 18.6% 22.7% 23.6% 24.5% 22.3% 23.3% 22.5% 30.3% 25.2% 26.1% 19.7% 15.0% 16.4% 18.4% 15.1% 15.2% 20.1% 21.0% 15.4% 10.3% 18.0% 18.1% 15.8% 12.0% 17.0% 17.5% 15.0% 16.8% 16.6% 20.1% 16.4% 16.6% 18.5% 15.4% 13.5% 9.6% 20.0% 10.5% 11.0%
Przychody fiansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Koszty finansowe (mln) 0 0 0 -0 0 0 0 0 0 0 0 -0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0
Amortyzacja (mln) 1 2 1 1 1 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 4 4 4 4 4 4 4 4 5 5 4 5 4 4 5 5 5 5 5 5 5 5 5
EBITDA (mln) 8 9 10 13 11 12 13 15 15 15 14 13 14 13 10 7 8 9 7 8 14 13 12 9 14 14 12 14 16 16 14 16 16 17 14 14 16 14 12 9 17 10 10
EBITDA(%) 18.8% 21.0% 23.7% 27.8% 24.8% 24.7% 26.8% 27.8% 28.4% 29.2% 29.6% 28.5% 30.0% 29.4% 27.0% 18.7% 20.6% 22.4% 18.2% 19.5% 28.6% 28.4% 26.3% 21.7% 25.9% 25.4% 23.9% 24.4% 24.2% 24.7% 21.8% 24.1% 24.3% 26.6% 25.4% 24.5% 26.3% 22.8% 21.8% 20.8% 28.2% 21.4% 21.7%
NOPLAT (mln) 7 8 9 10 10 10 11 14 13 13 12 11 12 11 8 6 7 7 5 7 9 9 7 5 9 10 8 6 11 11 9 11 12 12 9 9 11 10 8 4 11 5 5
Podatek (mln) 0 0 -0 -0 0 0 0 3 1 1 1 2 1 1 1 2 2 1 1 3 3 3 2 1 2 3 2 0 3 3 2 2 3 3 2 2 4 2 2 1 4 1 1
Zysk Netto (mln) 7 8 9 11 10 10 11 11 12 12 11 10 11 9 8 4 5 6 4 5 6 6 5 4 7 7 6 6 8 8 7 9 9 9 7 7 8 7 6 4 8 5 4
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 34.1% 34.5% 17.6% 4.9% 23.6% 17.1% 5.1% -11.19% -8.73% -22.34% -31.87% -55.69% -52.74% -34.60% -47.02% 9.5% 23.9% 0.1% 24.2% -8.20% 5.5% 12.6% 18.5% 38.7% 15.4% 13.0% 20.2% 40.6% 15.3% 10.9% 1.4% -14.71% -16.25% -17.66% -18.00% -50.20% 3.7% -36.19% -37.21%
Zysk netto (%) 16.7% 18.3% 21.2% 22.0% 21.7% 21.7% 21.4% 20.7% 23.1% 23.5% 23.2% 21.0% 23.9% 21.9% 19.9% 11.6% 13.4% 15.5% 10.1% 11.3% 13.4% 13.4% 11.3% 10.3% 12.9% 12.4% 11.5% 10.9% 12.0% 11.8% 10.9% 12.7% 13.3% 13.6% 12.9% 12.8% 12.1% 11.4% 11.1% 8.2% 13.3% 9.5% 8.3%
EPS 0.0204 0.0216 0.0258 0.0258 0.0338 0.0291 0.0303 0.0313 0.0338 0.0341 0.0321 0.0277 0.0309 0.0265 0.0217 0.0116 0.0146 0.0173 0.0116 0.0135 0.0181 0.0173 0.0143 0.0123 0.0191 0.0195 0.0169 0.0171 0.022 0.022 0.0203 0.0241 0.0254 0.0244 0.0206 0.0206 0.0213 0.0201 0.0169 0.0102 0.022 0.0128 0.0106
EPS (rozwodnione) 0.0204 0.0216 0.0258 0.0258 0.0338 0.0291 0.0303 0.0313 0.0338 0.0341 0.0321 0.0277 0.0309 0.0265 0.0217 0.0116 0.0146 0.0173 0.0116 0.0135 0.0181 0.0173 0.0143 0.0123 0.0191 0.0195 0.0169 0.0171 0.022 0.022 0.0203 0.0241 0.0254 0.0244 0.0206 0.0206 0.0213 0.0201 0.0169 0.0102 0.022 0.0128 0.0106
Ilośc akcji (mln) 355 356 355 415 355 355 355 355 355 355 355 363 355 355 355 355 355 356 352 356 355 356 355 356 355 355 355 355 355 355 355 355 355 355 355 355 355 355 355 355 355 355 355
Ważona ilośc akcji (mln) 355 356 355 415 355 355 355 355 355 355 355 363 355 355 355 355 355 356 352 356 355 356 355 356 355 355 356 356 355 356 356 356 355 355 355 355 355 355 355 355 355 355 355
Waluta MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR MYR