Scicom MSC Bhd
Scicom (MSC) Berhad is an investment holding company that provides customer contact center outsourcing services in Malaysia, the Philippines, Singapore, Hong Kong, Sri Lanka, Thailand, Germany, and internationally. The company operates through two segments: Outsourcing Services and Education. The company offers business process outsourcing services, which include multilingual and multichannel cus… Read more
Scicom MSC Bhd (0099) - Net Assets
Latest net assets as of December 2025: RM123.07 Million MYR
Based on the latest financial reports, Scicom MSC Bhd (0099) has net assets worth RM123.07 Million MYR as of December 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (RM160.17 Million) and total liabilities (RM37.09 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | RM123.07 Million |
| % of Total Assets | 76.84% |
| Annual Growth Rate | 6.17% |
| 5-Year Change | 7.78% |
| 10-Year Change | 24.45% |
| Growth Volatility | 6.7 |
Scicom MSC Bhd - Net Assets Trend (2006–2025)
This chart illustrates how Scicom MSC Bhd's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Scicom MSC Bhd (2006–2025)
The table below shows the annual net assets of Scicom MSC Bhd from 2006 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-06-30 | RM115.32 Million | +0.55% |
| 2024-06-30 | RM114.69 Million | -1.42% |
| 2023-06-30 | RM116.34 Million | +3.75% |
| 2022-06-30 | RM112.14 Million | +4.81% |
| 2021-06-30 | RM106.99 Million | +5.56% |
| 2020-06-30 | RM101.36 Million | +4.20% |
| 2019-06-30 | RM97.28 Million | -7.03% |
| 2018-06-30 | RM104.64 Million | -0.61% |
| 2017-06-30 | RM105.28 Million | +13.62% |
| 2016-06-30 | RM92.66 Million | +15.54% |
| 2015-06-30 | RM80.20 Million | +11.59% |
| 2014-06-30 | RM71.87 Million | +1.87% |
| 2013-06-30 | RM70.55 Million | +8.69% |
| 2012-06-30 | RM64.90 Million | +7.97% |
| 2011-06-30 | RM60.11 Million | +15.47% |
| 2010-06-30 | RM52.06 Million | +5.24% |
| 2009-06-30 | RM49.47 Million | +7.89% |
| 2008-06-30 | RM45.85 Million | +2.26% |
| 2007-06-30 | RM44.84 Million | +21.19% |
| 2006-06-30 | RM37.00 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Scicom MSC Bhd's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 887.8% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (June 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | RM88.91 Million | 76.21% |
| Common Stock | RM35.55 Million | 30.47% |
| Total Equity | RM116.65 Million | 100.00% |
Scicom MSC Bhd Competitors by Market Cap
The table below lists competitors of Scicom MSC Bhd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
BitFuFu Inc. Class A Ordinary Shares
NASDAQ:FUFU
|
$41.53 Million |
|
Oregon Pacific Bancorp
PINK:ORPB
|
$41.54 Million |
|
Groupe Sfpi
PA:SFPI
|
$41.55 Million |
|
Orient Pharma Co. Ltd.
TWO:4166
|
$41.55 Million |
|
NCS MULTISTAGE HLD.DL-01
F:MUH0
|
$41.53 Million |
|
BGDFF
OTCQB:BGDFF
|
$41.51 Million |
|
CAG Group AB (publ)
ST:CAG
|
$41.51 Million |
|
OHARA INC.
F:9IE
|
$41.51 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Scicom MSC Bhd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 116,316,772 to 116,652,000, a change of 335,228 (0.3%).
- Net income of 24,353,000 contributed positively to equity growth.
- Dividend payments of 19,550,000 reduced retained earnings.
- Other comprehensive income increased equity by 7,339,000.
- Other factors decreased equity by 11,806,772.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | RM24.35 Million | +20.88% |
| Dividends Paid | RM19.55 Million | -16.76% |
| Other Comprehensive Income | RM7.34 Million | +6.29% |
| Other Changes | RM-11.81 Million | -10.12% |
| Total Change | RM- | 0.29% |
Book Value vs Market Value Analysis
This analysis compares Scicom MSC Bhd's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 4.30x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has decreased from 12.08x to 4.30x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2006-06-30 | RM0.12 | RM1.41 | x |
| 2007-06-30 | RM0.13 | RM1.41 | x |
| 2008-06-30 | RM0.13 | RM1.41 | x |
| 2009-06-30 | RM0.14 | RM1.41 | x |
| 2010-06-30 | RM0.15 | RM1.41 | x |
| 2011-06-30 | RM0.17 | RM1.41 | x |
| 2012-06-30 | RM0.18 | RM1.41 | x |
| 2013-06-30 | RM0.20 | RM1.41 | x |
| 2014-06-30 | RM0.20 | RM1.41 | x |
| 2015-06-30 | RM0.23 | RM1.41 | x |
| 2016-06-30 | RM0.26 | RM1.41 | x |
| 2017-06-30 | RM0.30 | RM1.41 | x |
| 2018-06-30 | RM0.30 | RM1.41 | x |
| 2019-06-30 | RM0.28 | RM1.41 | x |
| 2020-06-30 | RM0.29 | RM1.41 | x |
| 2021-06-30 | RM0.31 | RM1.41 | x |
| 2022-06-30 | RM0.32 | RM1.41 | x |
| 2023-06-30 | RM0.33 | RM1.41 | x |
| 2024-06-30 | RM0.33 | RM1.41 | x |
| 2025-06-30 | RM0.33 | RM1.41 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Scicom MSC Bhd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 20.88%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 10.87%
- • Asset Turnover: 1.55x
- • Equity Multiplier: 1.24x
- Recent ROE (20.88%) is below the historical average (25.83%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2006 | 24.57% | 11.67% | 1.58x | 1.33x | RM5.39 Million |
| 2007 | 25.25% | 10.38% | 2.07x | 1.18x | RM6.83 Million |
| 2008 | 13.21% | 5.12% | 2.07x | 1.24x | RM1.47 Million |
| 2009 | 17.59% | 6.01% | 2.31x | 1.26x | RM3.75 Million |
| 2010 | 16.01% | 6.80% | 1.99x | 1.18x | RM3.13 Million |
| 2011 | 22.12% | 9.42% | 2.06x | 1.14x | RM7.28 Million |
| 2012 | 21.27% | 10.47% | 1.83x | 1.11x | RM7.28 Million |
| 2013 | 21.06% | 11.10% | 1.72x | 1.10x | RM7.80 Million |
| 2014 | 32.04% | 14.49% | 1.89x | 1.17x | RM15.96 Million |
| 2015 | 43.02% | 19.62% | 1.87x | 1.17x | RM26.63 Million |
| 2016 | 44.88% | 21.37% | 1.78x | 1.18x | RM32.60 Million |
| 2017 | 42.67% | 22.76% | 1.73x | 1.08x | RM34.76 Million |
| 2018 | 30.38% | 19.49% | 1.41x | 1.10x | RM21.61 Million |
| 2019 | 20.44% | 12.54% | 1.45x | 1.12x | RM10.32 Million |
| 2020 | 21.42% | 12.16% | 1.49x | 1.18x | RM11.75 Million |
| 2021 | 23.77% | 11.94% | 1.30x | 1.53x | RM14.96 Million |
| 2022 | 27.65% | 11.87% | 1.61x | 1.45x | RM20.08 Million |
| 2023 | 27.41% | 13.18% | 1.51x | 1.37x | RM20.54 Million |
| 2024 | 20.94% | 10.87% | 1.44x | 1.34x | RM12.72 Million |
| 2025 | 20.88% | 10.87% | 1.55x | 1.24x | RM12.69 Million |
Industry Comparison
This section compares Scicom MSC Bhd's net assets metrics with peer companies in the Specialty Business Services industry.
Industry Context
- Industry: Specialty Business Services
- Average net assets among peers: $172,713,865
- Average return on equity (ROE) among peers: -4.68%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Scicom MSC Bhd (0099) | RM123.07 Million | 24.57% | 0.30x | $41.53 Million |
| GFM Services Bhd (0039) | $124.98 Million | 8.01% | 3.10x | $11.19 Million |
| Efficient E Solutions Bhd (0064) | $137.94 Million | -5.50% | 0.01x | $2.71 Million |
| Advance Information Marketing Bhd (0122) | $12.53 Million | -41.20% | 0.26x | $1.32 Million |
| Frontken Corporation Bhd (0128) | $467.03 Million | 17.55% | 0.32x | $1.22 Billion |
| Xox Networks Bhd (0140) | $35.23 Million | -21.45% | 0.14x | $2.19 Million |
| MClean Technologies Bhd (0167) | $21.04 Million | -39.09% | 1.63x | $11.63 Million |
| Mtag Group Berhad (0213) | $179.74 Million | 16.80% | 0.12x | $9.73 Million |
| KJTS (0293) | $28.69 Million | 20.60% | 1.15x | $48.60 Million |
| Fima Corporation Bhd (3107) | $547.24 Million | 2.14% | 0.15x | $22.52 Million |