Highlights

[SCOMNET] YoY Cumulative Quarter Result on 2020-06-30 [#2]

Stock [SCOMNET]: SUPERCOMNET TECHNOLOGIES BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     145.28%    YoY -     10.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 52,309 55,544 36,026 15,183 13,265 18,835 17,463 20.04%
  YoY % -5.82% 54.18% 137.28% 14.46% -29.57% 7.86% -
  Horiz. % 299.54% 318.07% 206.30% 86.94% 75.96% 107.86% 100.00%
PBT 13,639 11,895 6,549 1,367 1,208 1,431 635 66.65%
  YoY % 14.66% 81.63% 379.08% 13.16% -15.58% 125.35% -
  Horiz. % 2,147.87% 1,873.23% 1,031.34% 215.28% 190.24% 225.35% 100.00%
Tax -3,590 -2,821 -1,338 0 0 -46 30 -
  YoY % -27.26% -110.84% 0.00% 0.00% 0.00% -253.33% -
  Horiz. % -11,966.67% -9,403.33% -4,460.00% 0.00% 0.00% -153.33% 100.00%
NP 10,049 9,074 5,211 1,367 1,208 1,385 665 57.17%
  YoY % 10.74% 74.13% 281.20% 13.16% -12.78% 108.27% -
  Horiz. % 1,511.13% 1,364.51% 783.61% 205.56% 181.65% 208.27% 100.00%
NP to SH 10,049 9,074 5,211 1,367 1,208 1,385 665 57.17%
  YoY % 10.74% 74.13% 281.20% 13.16% -12.78% 108.27% -
  Horiz. % 1,511.13% 1,364.51% 783.61% 205.56% 181.65% 208.27% 100.00%
Tax Rate 26.32 % 23.72 % 20.43 % - % - % 3.21 % -4.72 % -
  YoY % 10.96% 16.10% 0.00% 0.00% 0.00% 168.01% -
  Horiz. % -557.63% -502.54% -432.84% 0.00% 0.00% -68.01% 100.00%
Total Cost 42,260 46,470 30,815 13,816 12,057 17,450 16,798 16.61%
  YoY % -9.06% 50.80% 123.04% 14.59% -30.91% 3.88% -
  Horiz. % 251.58% 276.64% 183.44% 82.25% 71.78% 103.88% 100.00%
Net Worth 215,790 192,900 128,600 43,740 41,310 38,879 38,879 33.03%
  YoY % 11.87% 50.00% 194.01% 5.88% 6.25% 0.00% -
  Horiz. % 555.02% 496.14% 330.76% 112.50% 106.25% 100.00% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 9,645 - - 972 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 992.28% 0.00% 0.00% 100.00% - -
Div Payout % - % 106.29 % - % - % 80.46 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.10% 0.00% 0.00% 100.00% - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 215,790 192,900 128,600 43,740 41,310 38,879 38,879 33.03%
  YoY % 11.87% 50.00% 194.01% 5.88% 6.25% 0.00% -
  Horiz. % 555.02% 496.14% 330.76% 112.50% 106.25% 100.00% 100.00%
NOSH 643,000 643,000 643,000 243,000 243,000 243,000 243,000 17.59%
  YoY % 0.00% 0.00% 164.61% 0.00% 0.00% 0.00% -
  Horiz. % 264.61% 264.61% 264.61% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 19.21 % 16.34 % 14.46 % 9.00 % 9.11 % 7.35 % 3.81 % 30.92%
  YoY % 17.56% 13.00% 60.67% -1.21% 23.95% 92.91% -
  Horiz. % 504.20% 428.87% 379.53% 236.22% 239.11% 192.91% 100.00%
ROE 4.66 % 4.70 % 4.05 % 3.13 % 2.92 % 3.56 % 1.71 % 18.17%
  YoY % -0.85% 16.05% 29.39% 7.19% -17.98% 108.19% -
  Horiz. % 272.51% 274.85% 236.84% 183.04% 170.76% 208.19% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 8.14 8.64 5.60 6.25 5.46 7.75 7.19 2.09%
  YoY % -5.79% 54.29% -10.40% 14.47% -29.55% 7.79% -
  Horiz. % 113.21% 120.17% 77.89% 86.93% 75.94% 107.79% 100.00%
EPS 1.56 1.41 0.81 0.56 0.50 0.57 0.27 33.92%
  YoY % 10.64% 74.07% 44.64% 12.00% -12.28% 111.11% -
  Horiz. % 577.78% 522.22% 300.00% 207.41% 185.19% 211.11% 100.00%
DPS 0.00 1.50 0.00 0.00 0.40 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 375.00% 0.00% 0.00% 100.00% - -
NAPS 0.3356 0.3000 0.2000 0.1800 0.1700 0.1600 0.1600 13.13%
  YoY % 11.87% 50.00% 11.11% 5.88% 6.25% 0.00% -
  Horiz. % 209.75% 187.50% 125.00% 112.50% 106.25% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 675,868
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 7.74 8.22 5.33 2.25 1.96 2.79 2.58 20.07%
  YoY % -5.84% 54.22% 136.89% 14.80% -29.75% 8.14% -
  Horiz. % 300.00% 318.60% 206.59% 87.21% 75.97% 108.14% 100.00%
EPS 1.49 1.34 0.77 0.20 0.18 0.20 0.10 56.80%
  YoY % 11.19% 74.03% 285.00% 11.11% -10.00% 100.00% -
  Horiz. % 1,490.00% 1,340.00% 770.00% 200.00% 180.00% 200.00% 100.00%
DPS 0.00 1.43 0.00 0.00 0.14 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,021.43% 0.00% 0.00% 100.00% - -
NAPS 0.3193 0.2854 0.1903 0.0647 0.0611 0.0575 0.0575 33.04%
  YoY % 11.88% 49.97% 194.13% 5.89% 6.26% 0.00% -
  Horiz. % 555.30% 496.35% 330.96% 112.52% 106.26% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.1200 0.8350 0.3800 0.1650 0.1250 0.1150 0.1500 -
P/RPS 13.77 9.67 6.78 2.64 2.29 1.48 2.09 36.88%
  YoY % 42.40% 42.63% 156.82% 15.28% 54.73% -29.19% -
  Horiz. % 658.85% 462.68% 324.40% 126.32% 109.57% 70.81% 100.00%
P/EPS 71.66 59.17 46.89 29.33 25.14 20.18 54.81 4.56%
  YoY % 21.11% 26.19% 59.87% 16.67% 24.58% -63.18% -
  Horiz. % 130.74% 107.95% 85.55% 53.51% 45.87% 36.82% 100.00%
EY 1.40 1.69 2.13 3.41 3.98 4.96 1.82 -4.27%
  YoY % -17.16% -20.66% -37.54% -14.32% -19.76% 172.53% -
  Horiz. % 76.92% 92.86% 117.03% 187.36% 218.68% 272.53% 100.00%
DY 0.00 1.80 0.00 0.00 3.20 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 56.25% 0.00% 0.00% 100.00% - -
P/NAPS 3.34 2.78 1.90 0.92 0.74 0.72 0.94 23.51%
  YoY % 20.14% 46.32% 106.52% 24.32% 2.78% -23.40% -
  Horiz. % 355.32% 295.74% 202.13% 97.87% 78.72% 76.60% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 27/08/18 29/08/17 30/08/16 26/08/15 28/08/14 -
Price 1.8000 0.7500 0.5650 0.1650 0.1100 0.0900 0.1500 -
P/RPS 22.13 8.68 10.08 2.64 2.02 1.16 2.09 48.13%
  YoY % 154.95% -13.89% 281.82% 30.69% 74.14% -44.50% -
  Horiz. % 1,058.85% 415.31% 482.30% 126.32% 96.65% 55.50% 100.00%
P/EPS 115.18 53.15 69.72 29.33 22.13 15.79 54.81 13.16%
  YoY % 116.71% -23.77% 137.71% 32.54% 40.15% -71.19% -
  Horiz. % 210.14% 96.97% 127.20% 53.51% 40.38% 28.81% 100.00%
EY 0.87 1.88 1.43 3.41 4.52 6.33 1.82 -11.57%
  YoY % -53.72% 31.47% -58.06% -24.56% -28.59% 247.80% -
  Horiz. % 47.80% 103.30% 78.57% 187.36% 248.35% 347.80% 100.00%
DY 0.00 2.00 0.00 0.00 3.64 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 54.95% 0.00% 0.00% 100.00% - -
P/NAPS 5.36 2.50 2.83 0.92 0.65 0.56 0.94 33.63%
  YoY % 114.40% -11.66% 207.61% 41.54% 16.07% -40.43% -
  Horiz. % 570.21% 265.96% 301.06% 97.87% 69.15% 59.57% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

454  309  613  1088 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 TNLOGIS 0.865+0.10 
 SOLUTN 1.28+0.01 
 TDM 0.29+0.025 

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