Highlights

[SCOMNET] YoY Quarter Result on 2012-06-30 [#2]

Stock [SCOMNET]: SUPERCOMNET TECHNOLOGIES BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -122.00%    YoY -     -121.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 8,489 11,617 6,243 7,082 9,294 8,787 4,309 11.96%
  YoY % -26.93% 86.08% -11.85% -23.80% 5.77% 103.92% -
  Horiz. % 197.01% 269.60% 144.88% 164.35% 215.69% 203.92% 100.00%
PBT 1,138 316 -859 -289 1,232 725 582 11.82%
  YoY % 260.13% 136.79% -197.23% -123.46% 69.93% 24.57% -
  Horiz. % 195.53% 54.30% -147.59% -49.66% 211.68% 124.57% 100.00%
Tax -46 0 0 58 -148 -55 0 -
  YoY % 0.00% 0.00% 0.00% 139.19% -169.09% 0.00% -
  Horiz. % 83.64% -0.00% -0.00% -105.45% 269.09% 100.00% -
NP 1,092 316 -859 -231 1,084 670 582 11.05%
  YoY % 245.57% 136.79% -271.86% -121.31% 61.79% 15.12% -
  Horiz. % 187.63% 54.30% -147.59% -39.69% 186.25% 115.12% 100.00%
NP to SH 1,092 316 -859 -231 1,084 670 582 11.05%
  YoY % 245.57% 136.79% -271.86% -121.31% 61.79% 15.12% -
  Horiz. % 187.63% 54.30% -147.59% -39.69% 186.25% 115.12% 100.00%
Tax Rate 4.04 % - % - % - % 12.01 % 7.59 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 58.23% 0.00% -
  Horiz. % 53.23% 0.00% 0.00% 0.00% 158.23% 100.00% -
Total Cost 7,397 11,301 7,102 7,313 8,210 8,117 3,727 12.10%
  YoY % -34.55% 59.12% -2.89% -10.93% 1.15% 117.79% -
  Horiz. % 198.47% 303.22% 190.56% 196.22% 220.28% 217.79% 100.00%
Net Worth 38,879 38,879 36,450 36,450 33,724 31,107 33,950 2.28%
  YoY % 0.00% 6.67% 0.00% 8.08% 8.41% -8.37% -
  Horiz. % 114.52% 114.52% 107.36% 107.36% 99.34% 91.63% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 1,215 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 38,879 38,879 36,450 36,450 33,724 31,107 33,950 2.28%
  YoY % 0.00% 6.67% 0.00% 8.08% 8.41% -8.37% -
  Horiz. % 114.52% 114.52% 107.36% 107.36% 99.34% 91.63% 100.00%
NOSH 243,000 243,000 243,000 243,000 240,888 239,285 242,500 0.03%
  YoY % 0.00% 0.00% 0.00% 0.88% 0.67% -1.33% -
  Horiz. % 100.21% 100.21% 100.21% 100.21% 99.34% 98.67% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.86 % 2.72 % -13.76 % -3.26 % 11.66 % 7.62 % 13.51 % -0.82%
  YoY % 372.79% 119.77% -322.09% -127.96% 53.02% -43.60% -
  Horiz. % 95.19% 20.13% -101.85% -24.13% 86.31% 56.40% 100.00%
ROE 2.81 % 0.81 % -2.36 % -0.63 % 3.21 % 2.15 % 1.71 % 8.63%
  YoY % 246.91% 134.32% -274.60% -119.63% 49.30% 25.73% -
  Horiz. % 164.33% 47.37% -138.01% -36.84% 187.72% 125.73% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.49 4.78 2.57 2.91 3.86 3.67 1.78 11.87%
  YoY % -26.99% 85.99% -11.68% -24.61% 5.18% 106.18% -
  Horiz. % 196.07% 268.54% 144.38% 163.48% 216.85% 206.18% 100.00%
EPS 0.45 0.13 -0.35 -0.10 0.45 0.28 0.24 11.04%
  YoY % 246.15% 137.14% -250.00% -122.22% 60.71% 16.67% -
  Horiz. % 187.50% 54.17% -145.83% -41.67% 187.50% 116.67% 100.00%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1600 0.1600 0.1500 0.1500 0.1400 0.1300 0.1400 2.25%
  YoY % 0.00% 6.67% 0.00% 7.14% 7.69% -7.14% -
  Horiz. % 114.29% 114.29% 107.14% 107.14% 100.00% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 677,088
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.25 1.72 0.92 1.05 1.37 1.30 0.64 11.80%
  YoY % -27.33% 86.96% -12.38% -23.36% 5.38% 103.12% -
  Horiz. % 195.31% 268.75% 143.75% 164.06% 214.06% 203.12% 100.00%
EPS 0.16 0.05 -0.13 -0.03 0.16 0.10 0.09 10.06%
  YoY % 220.00% 138.46% -333.33% -118.75% 60.00% 11.11% -
  Horiz. % 177.78% 55.56% -144.44% -33.33% 177.78% 111.11% 100.00%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.0574 0.0574 0.0538 0.0538 0.0498 0.0459 0.0501 2.29%
  YoY % 0.00% 6.69% 0.00% 8.03% 8.50% -8.38% -
  Horiz. % 114.57% 114.57% 107.39% 107.39% 99.40% 91.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.1150 0.1500 0.1350 0.1400 0.0850 0.1100 0.0800 -
P/RPS 3.29 3.14 5.25 4.80 2.20 3.00 4.50 -5.08%
  YoY % 4.78% -40.19% 9.37% 118.18% -26.67% -33.33% -
  Horiz. % 73.11% 69.78% 116.67% 106.67% 48.89% 66.67% 100.00%
P/EPS 25.59 115.35 -38.19 -147.27 18.89 39.29 33.33 -4.31%
  YoY % -77.82% 402.04% 74.07% -879.62% -51.92% 17.88% -
  Horiz. % 76.78% 346.08% -114.58% -441.85% 56.68% 117.88% 100.00%
EY 3.91 0.87 -2.62 -0.68 5.29 2.55 3.00 4.51%
  YoY % 349.43% 133.21% -285.29% -112.85% 107.45% -15.00% -
  Horiz. % 130.33% 29.00% -87.33% -22.67% 176.33% 85.00% 100.00%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.72 0.94 0.90 0.93 0.61 0.85 0.57 3.97%
  YoY % -23.40% 4.44% -3.23% 52.46% -28.24% 49.12% -
  Horiz. % 126.32% 164.91% 157.89% 163.16% 107.02% 149.12% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 27/08/13 30/08/12 25/08/11 27/08/10 26/08/09 -
Price 0.0900 0.1500 0.1250 0.1400 0.0800 0.1000 0.0900 -
P/RPS 2.58 3.14 4.87 4.80 2.07 2.72 5.06 -10.61%
  YoY % -17.83% -35.52% 1.46% 131.88% -23.90% -46.25% -
  Horiz. % 50.99% 62.06% 96.25% 94.86% 40.91% 53.75% 100.00%
P/EPS 20.03 115.35 -35.36 -147.27 17.78 35.71 37.50 -9.92%
  YoY % -82.64% 426.22% 75.99% -928.29% -50.21% -4.77% -
  Horiz. % 53.41% 307.60% -94.29% -392.72% 47.41% 95.23% 100.00%
EY 4.99 0.87 -2.83 -0.68 5.62 2.80 2.67 10.98%
  YoY % 473.56% 130.74% -316.18% -112.10% 100.71% 4.87% -
  Horiz. % 186.89% 32.58% -105.99% -25.47% 210.49% 104.87% 100.00%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.56 0.94 0.83 0.93 0.57 0.77 0.64 -2.20%
  YoY % -40.43% 13.25% -10.75% 63.16% -25.97% 20.31% -
  Horiz. % 87.50% 146.88% 129.69% 145.31% 89.06% 120.31% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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