Highlights

[SCOMNET] YoY Quarter Result on 2013-06-30 [#2]

Stock [SCOMNET]: SUPERCOMNET TECHNOLOGIES BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -341.29%    YoY -     -271.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 6,805 8,489 11,617 6,243 7,082 9,294 8,787 -4.17%
  YoY % -19.84% -26.93% 86.08% -11.85% -23.80% 5.77% -
  Horiz. % 77.44% 96.61% 132.21% 71.05% 80.60% 105.77% 100.00%
PBT 966 1,138 316 -859 -289 1,232 725 4.89%
  YoY % -15.11% 260.13% 136.79% -197.23% -123.46% 69.93% -
  Horiz. % 133.24% 156.97% 43.59% -118.48% -39.86% 169.93% 100.00%
Tax 0 -46 0 0 58 -148 -55 -
  YoY % 0.00% 0.00% 0.00% 0.00% 139.19% -169.09% -
  Horiz. % -0.00% 83.64% -0.00% -0.00% -105.45% 269.09% 100.00%
NP 966 1,092 316 -859 -231 1,084 670 6.28%
  YoY % -11.54% 245.57% 136.79% -271.86% -121.31% 61.79% -
  Horiz. % 144.18% 162.99% 47.16% -128.21% -34.48% 161.79% 100.00%
NP to SH 966 1,092 316 -859 -231 1,084 670 6.28%
  YoY % -11.54% 245.57% 136.79% -271.86% -121.31% 61.79% -
  Horiz. % 144.18% 162.99% 47.16% -128.21% -34.48% 161.79% 100.00%
Tax Rate - % 4.04 % - % - % - % 12.01 % 7.59 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 58.23% -
  Horiz. % 0.00% 53.23% 0.00% 0.00% 0.00% 158.23% 100.00%
Total Cost 5,839 7,397 11,301 7,102 7,313 8,210 8,117 -5.34%
  YoY % -21.06% -34.55% 59.12% -2.89% -10.93% 1.15% -
  Horiz. % 71.94% 91.13% 139.23% 87.50% 90.09% 101.15% 100.00%
Net Worth 41,310 38,879 38,879 36,450 36,450 33,724 31,107 4.84%
  YoY % 6.25% 0.00% 6.67% 0.00% 8.08% 8.41% -
  Horiz. % 132.80% 124.99% 124.99% 117.18% 117.18% 108.41% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 972 - - - 1,215 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 100.62 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 41,310 38,879 38,879 36,450 36,450 33,724 31,107 4.84%
  YoY % 6.25% 0.00% 6.67% 0.00% 8.08% 8.41% -
  Horiz. % 132.80% 124.99% 124.99% 117.18% 117.18% 108.41% 100.00%
NOSH 243,000 243,000 243,000 243,000 243,000 240,888 239,285 0.26%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.88% 0.67% -
  Horiz. % 101.55% 101.55% 101.55% 101.55% 101.55% 100.67% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 14.20 % 12.86 % 2.72 % -13.76 % -3.26 % 11.66 % 7.62 % 10.92%
  YoY % 10.42% 372.79% 119.77% -322.09% -127.96% 53.02% -
  Horiz. % 186.35% 168.77% 35.70% -180.58% -42.78% 153.02% 100.00%
ROE 2.34 % 2.81 % 0.81 % -2.36 % -0.63 % 3.21 % 2.15 % 1.42%
  YoY % -16.73% 246.91% 134.32% -274.60% -119.63% 49.30% -
  Horiz. % 108.84% 130.70% 37.67% -109.77% -29.30% 149.30% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.80 3.49 4.78 2.57 2.91 3.86 3.67 -4.41%
  YoY % -19.77% -26.99% 85.99% -11.68% -24.61% 5.18% -
  Horiz. % 76.29% 95.10% 130.25% 70.03% 79.29% 105.18% 100.00%
EPS 0.40 0.45 0.13 -0.35 -0.10 0.45 0.28 6.12%
  YoY % -11.11% 246.15% 137.14% -250.00% -122.22% 60.71% -
  Horiz. % 142.86% 160.71% 46.43% -125.00% -35.71% 160.71% 100.00%
DPS 0.40 0.00 0.00 0.00 0.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1700 0.1600 0.1600 0.1500 0.1500 0.1400 0.1300 4.57%
  YoY % 6.25% 0.00% 6.67% 0.00% 7.14% 7.69% -
  Horiz. % 130.77% 123.08% 123.08% 115.38% 115.38% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 677,088
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.01 1.25 1.72 0.92 1.05 1.37 1.30 -4.12%
  YoY % -19.20% -27.33% 86.96% -12.38% -23.36% 5.38% -
  Horiz. % 77.69% 96.15% 132.31% 70.77% 80.77% 105.38% 100.00%
EPS 0.14 0.16 0.05 -0.13 -0.03 0.16 0.10 5.76%
  YoY % -12.50% 220.00% 138.46% -333.33% -118.75% 60.00% -
  Horiz. % 140.00% 160.00% 50.00% -130.00% -30.00% 160.00% 100.00%
DPS 0.14 0.00 0.00 0.00 0.18 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.78% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0610 0.0574 0.0574 0.0538 0.0538 0.0498 0.0459 4.85%
  YoY % 6.27% 0.00% 6.69% 0.00% 8.03% 8.50% -
  Horiz. % 132.90% 125.05% 125.05% 117.21% 117.21% 108.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.1250 0.1150 0.1500 0.1350 0.1400 0.0850 0.1100 -
P/RPS 4.46 3.29 3.14 5.25 4.80 2.20 3.00 6.83%
  YoY % 35.56% 4.78% -40.19% 9.37% 118.18% -26.67% -
  Horiz. % 148.67% 109.67% 104.67% 175.00% 160.00% 73.33% 100.00%
P/EPS 31.44 25.59 115.35 -38.19 -147.27 18.89 39.29 -3.64%
  YoY % 22.86% -77.82% 402.04% 74.07% -879.62% -51.92% -
  Horiz. % 80.02% 65.13% 293.59% -97.20% -374.83% 48.08% 100.00%
EY 3.18 3.91 0.87 -2.62 -0.68 5.29 2.55 3.74%
  YoY % -18.67% 349.43% 133.21% -285.29% -112.85% 107.45% -
  Horiz. % 124.71% 153.33% 34.12% -102.75% -26.67% 207.45% 100.00%
DY 3.20 0.00 0.00 0.00 3.57 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.64% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.74 0.72 0.94 0.90 0.93 0.61 0.85 -2.28%
  YoY % 2.78% -23.40% 4.44% -3.23% 52.46% -28.24% -
  Horiz. % 87.06% 84.71% 110.59% 105.88% 109.41% 71.76% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 26/08/15 28/08/14 27/08/13 30/08/12 25/08/11 27/08/10 -
Price 0.1100 0.0900 0.1500 0.1250 0.1400 0.0800 0.1000 -
P/RPS 3.93 2.58 3.14 4.87 4.80 2.07 2.72 6.32%
  YoY % 52.33% -17.83% -35.52% 1.46% 131.88% -23.90% -
  Horiz. % 144.49% 94.85% 115.44% 179.04% 176.47% 76.10% 100.00%
P/EPS 27.67 20.03 115.35 -35.36 -147.27 17.78 35.71 -4.16%
  YoY % 38.14% -82.64% 426.22% 75.99% -928.29% -50.21% -
  Horiz. % 77.49% 56.09% 323.02% -99.02% -412.41% 49.79% 100.00%
EY 3.61 4.99 0.87 -2.83 -0.68 5.62 2.80 4.32%
  YoY % -27.66% 473.56% 130.74% -316.18% -112.10% 100.71% -
  Horiz. % 128.93% 178.21% 31.07% -101.07% -24.29% 200.71% 100.00%
DY 3.64 0.00 0.00 0.00 3.57 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.96% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.65 0.56 0.94 0.83 0.93 0.57 0.77 -2.78%
  YoY % 16.07% -40.43% 13.25% -10.75% 63.16% -25.97% -
  Horiz. % 84.42% 72.73% 122.08% 107.79% 120.78% 74.03% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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