Highlights

[SCOMNET] YoY Quarter Result on 2019-06-30 [#2]

Stock [SCOMNET]: SUPERCOMNET TECHNOLOGIES BHD
Announcement Date 29-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     42.17%    YoY -     26.65%
Quarter Report


View:


Show?  YoY % Horiz. %

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 24,161 30,573 24,218 6,886 6,805 8,489 11,617 12.97%
  YoY % -20.97% 26.24% 251.70% 1.19% -19.84% -26.93% -
  Horiz. % 207.98% 263.17% 208.47% 59.28% 58.58% 73.07% 100.00%
PBT 8,145 6,853 5,514 436 966 1,138 316 71.79%
  YoY % 18.85% 24.28% 1,164.68% -54.87% -15.11% 260.13% -
  Horiz. % 2,577.53% 2,168.67% 1,744.94% 137.97% 305.70% 360.13% 100.00%
Tax -2,193 -1,526 -1,308 0 0 -46 0 -
  YoY % -43.71% -16.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 4,767.39% 3,317.39% 2,843.48% -0.00% -0.00% 100.00% -
NP 5,952 5,327 4,206 436 966 1,092 316 63.04%
  YoY % 11.73% 26.65% 864.68% -54.87% -11.54% 245.57% -
  Horiz. % 1,883.54% 1,685.76% 1,331.01% 137.97% 305.70% 345.57% 100.00%
NP to SH 5,952 5,327 4,206 436 966 1,092 316 63.04%
  YoY % 11.73% 26.65% 864.68% -54.87% -11.54% 245.57% -
  Horiz. % 1,883.54% 1,685.76% 1,331.01% 137.97% 305.70% 345.57% 100.00%
Tax Rate 26.92 % 22.27 % 23.72 % - % - % 4.04 % - % -
  YoY % 20.88% -6.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 666.34% 551.24% 587.13% 0.00% 0.00% 100.00% -
Total Cost 18,209 25,246 20,012 6,450 5,839 7,397 11,301 8.27%
  YoY % -27.87% 26.15% 210.26% 10.46% -21.06% -34.55% -
  Horiz. % 161.13% 223.40% 177.08% 57.07% 51.67% 65.45% 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 % - % 181.06 % - % - % 100.62 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 179.94% 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 24.63 % 17.42 % 17.37 % 6.33 % 14.20 % 12.86 % 2.72 % 44.32%
  YoY % 41.39% 0.29% 174.41% -55.42% 10.42% 372.79% -
  Horiz. % 905.51% 640.44% 638.60% 232.72% 522.06% 472.79% 100.00%
ROE 2.76 % 2.76 % 3.27 % 1.00 % 2.34 % 2.81 % 0.81 % 22.65%
  YoY % 0.00% -15.60% 227.00% -57.26% -16.73% 246.91% -
  Horiz. % 340.74% 340.74% 403.70% 123.46% 288.89% 346.91% 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 3.76 4.75 3.77 2.83 2.80 3.49 4.78 -3.92%
  YoY % -20.84% 25.99% 33.22% 1.07% -19.77% -26.99% -
  Horiz. % 78.66% 99.37% 78.87% 59.21% 58.58% 73.01% 100.00%
EPS 0.93 0.83 0.65 0.18 0.40 0.45 0.13 38.77%
  YoY % 12.05% 27.69% 261.11% -55.00% -11.11% 246.15% -
  Horiz. % 715.38% 638.46% 500.00% 138.46% 307.69% 346.15% 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 - 676,640
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 3.57 4.52 3.58 1.02 1.01 1.25 1.72 12.93%
  YoY % -21.02% 26.26% 250.98% 0.99% -19.20% -27.33% -
  Horiz. % 207.56% 262.79% 208.14% 59.30% 58.72% 72.67% 100.00%
EPS 0.88 0.79 0.62 0.06 0.14 0.16 0.05 61.21%
  YoY % 11.39% 27.42% 933.33% -57.14% -12.50% 220.00% -
  Horiz. % 1,760.00% 1,580.00% 1,240.00% 120.00% 280.00% 320.00% 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 0.3189 0.2851 0.1901 0.0646 0.0611 0.0575 0.0575 33.01%
  YoY % 11.86% 49.97% 194.27% 5.73% 6.26% 0.00% -
  Horiz. % 554.61% 495.83% 330.61% 112.35% 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 29.81 17.56 10.09 5.82 4.46 3.29 3.14 45.46%
  YoY % 69.76% 74.03% 73.37% 30.49% 35.56% 4.78% -
  Horiz. % 949.36% 559.24% 321.34% 185.35% 142.04% 104.78% 100.00%
P/EPS 120.99 100.79 58.09 91.96 31.44 25.59 115.35 0.80%
  YoY % 20.04% 73.51% -36.83% 192.49% 22.86% -77.82% -
  Horiz. % 104.89% 87.38% 50.36% 79.72% 27.26% 22.18% 100.00%
EY 0.83 0.99 1.72 1.09 3.18 3.91 0.87 -0.78%
  YoY % -16.16% -42.44% 57.80% -65.72% -18.67% 349.43% -
  Horiz. % 95.40% 113.79% 197.70% 125.29% 365.52% 449.43% 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 47.90 15.77 15.00 5.82 3.93 2.58 3.14 57.42%
  YoY % 203.74% 5.13% 157.73% 48.09% 52.33% -17.83% -
  Horiz. % 1,525.48% 502.23% 477.71% 185.35% 125.16% 82.17% 100.00%
P/EPS 194.46 90.53 86.38 91.96 27.67 20.03 115.35 9.09%
  YoY % 114.80% 4.80% -6.07% 232.35% 38.14% -82.64% -
  Horiz. % 168.58% 78.48% 74.89% 79.72% 23.99% 17.36% 100.00%
EY 0.51 1.10 1.16 1.09 3.61 4.99 0.87 -8.51%
  YoY % -53.64% -5.17% 6.42% -69.81% -27.66% 473.56% -
  Horiz. % 58.62% 126.44% 133.33% 125.29% 414.94% 573.56% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

269  535  631  984 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.345+0.05 
 MTRONIC 0.135+0.015 
 PHB 0.035+0.005 
 HWGB 0.97+0.125 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.1750.00 
 INIX 0.34+0.075 
 KNM 0.22+0.01 
 MTRONIC-WA 0.085+0.01 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS