Highlights

[SCOMNET] YoY Annualized Quarter Result on 2015-06-30 [#2]

Stock [SCOMNET]: SUPERCOMNET TECHNOLOGIES BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     136.35%    YoY -     108.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 72,052 30,366 26,530 37,670 34,926 27,924 29,502 16.04%
  YoY % 137.28% 14.46% -29.57% 7.86% 25.08% -5.35% -
  Horiz. % 244.23% 102.93% 89.93% 127.69% 118.39% 94.65% 100.00%
PBT 13,098 2,734 2,416 2,862 1,270 -1,006 1,720 40.24%
  YoY % 379.08% 13.16% -15.58% 125.35% 226.24% -158.49% -
  Horiz. % 761.51% 158.95% 140.47% 166.40% 73.84% -58.49% 100.00%
Tax -2,676 0 0 -92 60 0 -82 78.72%
  YoY % 0.00% 0.00% 0.00% -253.33% 0.00% 0.00% -
  Horiz. % 3,263.41% -0.00% -0.00% 112.20% -73.17% -0.00% 100.00%
NP 10,422 2,734 2,416 2,770 1,330 -1,006 1,638 36.11%
  YoY % 281.20% 13.16% -12.78% 108.27% 232.21% -161.42% -
  Horiz. % 636.26% 166.91% 147.50% 169.11% 81.20% -61.42% 100.00%
NP to SH 10,422 2,734 2,416 2,770 1,330 -1,006 1,638 36.11%
  YoY % 281.20% 13.16% -12.78% 108.27% 232.21% -161.42% -
  Horiz. % 636.26% 166.91% 147.50% 169.11% 81.20% -61.42% 100.00%
Tax Rate 20.43 % - % - % 3.21 % -4.72 % - % 4.77 % 27.42%
  YoY % 0.00% 0.00% 0.00% 168.01% 0.00% 0.00% -
  Horiz. % 428.30% 0.00% 0.00% 67.30% -98.95% 0.00% 100.00%
Total Cost 61,630 27,632 24,114 34,900 33,596 28,930 27,864 14.14%
  YoY % 123.04% 14.59% -30.91% 3.88% 16.13% 3.83% -
  Horiz. % 221.18% 99.17% 86.54% 125.25% 120.57% 103.83% 100.00%
Net Worth 128,600 43,740 41,310 38,879 38,879 36,450 36,450 23.37%
  YoY % 194.01% 5.88% 6.25% 0.00% 6.67% 0.00% -
  Horiz. % 352.81% 120.00% 113.33% 106.67% 106.67% 100.00% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 1,944 - - - 2,430 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 80.46 % - % - % - % 148.35 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 54.24% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 128,600 43,740 41,310 38,879 38,879 36,450 36,450 23.37%
  YoY % 194.01% 5.88% 6.25% 0.00% 6.67% 0.00% -
  Horiz. % 352.81% 120.00% 113.33% 106.67% 106.67% 100.00% 100.00%
NOSH 643,000 243,000 243,000 243,000 243,000 243,000 243,000 17.60%
  YoY % 164.61% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 264.61% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 14.46 % 9.00 % 9.11 % 7.35 % 3.81 % -3.60 % 5.55 % 17.30%
  YoY % 60.67% -1.21% 23.95% 92.91% 205.83% -164.86% -
  Horiz. % 260.54% 162.16% 164.14% 132.43% 68.65% -64.86% 100.00%
ROE 8.10 % 6.25 % 5.85 % 7.12 % 3.42 % -2.76 % 4.49 % 10.33%
  YoY % 29.60% 6.84% -17.84% 108.19% 223.91% -161.47% -
  Horiz. % 180.40% 139.20% 130.29% 158.57% 76.17% -61.47% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 11.21 12.50 10.92 15.50 14.37 11.49 12.14 -1.32%
  YoY % -10.32% 14.47% -29.55% 7.86% 25.07% -5.35% -
  Horiz. % 92.34% 102.97% 89.95% 127.68% 118.37% 94.65% 100.00%
EPS 1.62 1.12 1.00 1.14 0.54 -0.42 0.62 17.35%
  YoY % 44.64% 12.00% -12.28% 111.11% 228.57% -167.74% -
  Horiz. % 261.29% 180.65% 161.29% 183.87% 87.10% -67.74% 100.00%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2000 0.1800 0.1700 0.1600 0.1600 0.1500 0.1500 4.91%
  YoY % 11.11% 5.88% 6.25% 0.00% 6.67% 0.00% -
  Horiz. % 133.33% 120.00% 113.33% 106.67% 106.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 677,088
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.64 4.48 3.92 5.56 5.16 4.12 4.36 16.02%
  YoY % 137.50% 14.29% -29.50% 7.75% 25.24% -5.50% -
  Horiz. % 244.04% 102.75% 89.91% 127.52% 118.35% 94.50% 100.00%
EPS 1.54 0.40 0.36 0.41 0.20 -0.15 0.24 36.30%
  YoY % 285.00% 11.11% -12.20% 105.00% 233.33% -162.50% -
  Horiz. % 641.67% 166.67% 150.00% 170.83% 83.33% -62.50% 100.00%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.36 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.56% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1899 0.0646 0.0610 0.0574 0.0574 0.0538 0.0538 23.38%
  YoY % 193.96% 5.90% 6.27% 0.00% 6.69% 0.00% -
  Horiz. % 352.97% 120.07% 113.38% 106.69% 106.69% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.3800 0.1650 0.1250 0.1150 0.1500 0.1350 0.1400 -
P/RPS 3.39 1.32 1.14 0.74 1.04 1.17 1.15 19.73%
  YoY % 156.82% 15.79% 54.05% -28.85% -11.11% 1.74% -
  Horiz. % 294.78% 114.78% 99.13% 64.35% 90.43% 101.74% 100.00%
P/EPS 23.44 14.67 12.57 10.09 27.41 -32.61 20.77 2.04%
  YoY % 59.78% 16.71% 24.58% -63.19% 184.05% -257.01% -
  Horiz. % 112.86% 70.63% 60.52% 48.58% 131.97% -157.01% 100.00%
EY 4.27 6.82 7.95 9.91 3.65 -3.07 4.81 -1.96%
  YoY % -37.39% -14.21% -19.78% 171.51% 218.89% -163.83% -
  Horiz. % 88.77% 141.79% 165.28% 206.03% 75.88% -63.83% 100.00%
DY 0.00 0.00 6.40 0.00 0.00 0.00 7.14 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 89.64% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.90 0.92 0.74 0.72 0.94 0.90 0.93 12.64%
  YoY % 106.52% 24.32% 2.78% -23.40% 4.44% -3.23% -
  Horiz. % 204.30% 98.92% 79.57% 77.42% 101.08% 96.77% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 29/08/17 30/08/16 26/08/15 28/08/14 27/08/13 30/08/12 -
Price 0.5650 0.1650 0.1100 0.0900 0.1500 0.1250 0.1400 -
P/RPS 5.04 1.32 1.01 0.58 1.04 1.09 1.15 27.91%
  YoY % 281.82% 30.69% 74.14% -44.23% -4.59% -5.22% -
  Horiz. % 438.26% 114.78% 87.83% 50.43% 90.43% 94.78% 100.00%
P/EPS 34.86 14.67 11.06 7.90 27.41 -30.19 20.77 9.01%
  YoY % 137.63% 32.64% 40.00% -71.18% 190.79% -245.35% -
  Horiz. % 167.84% 70.63% 53.25% 38.04% 131.97% -145.35% 100.00%
EY 2.87 6.82 9.04 12.67 3.65 -3.31 4.81 -8.24%
  YoY % -57.92% -24.56% -28.65% 247.12% 210.27% -168.81% -
  Horiz. % 59.67% 141.79% 187.94% 263.41% 75.88% -68.81% 100.00%
DY 0.00 0.00 7.27 0.00 0.00 0.00 7.14 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.82% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.83 0.92 0.65 0.56 0.94 0.83 0.93 20.37%
  YoY % 207.61% 41.54% 16.07% -40.43% 13.25% -10.75% -
  Horiz. % 304.30% 98.92% 69.89% 60.22% 101.08% 89.25% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

461  373  627  1094 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.385+0.015 
 JAKS 0.70+0.025 
 PA-WB 0.125+0.015 
 PA 0.19+0.005 
 DNEX 0.285+0.005 
 MESTRON 0.23+0.005 
 SCIB 2.89+0.35 
 MTRONIC 0.095+0.005 
 KSTAR 0.115-0.03 
 PHB 0.0250.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS