[SCOMNET] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
18-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 3.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 47,285 44,022 44,022 42,420 41,894 36,092 7,641 236.69%
PBT 786 -1,768 -1,768 3,114 3,093 3,650 578 22.71%
Tax -41 -48 -48 -120 -204 -250 -100 -44.78%
NP 745 -1,816 -1,816 2,994 2,889 3,400 478 34.39%
-
NP to SH 745 -1,816 -1,816 2,994 2,889 3,400 478 34.39%
-
Tax Rate 5.22% - - 3.85% 6.60% 6.85% 17.30% -
Total Cost 46,540 45,838 45,838 39,426 39,005 32,692 7,163 247.79%
-
Net Worth 47,595 48,237 48,568 49,393 51,489 53,226 49,015 -1.93%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 27 - - 2,024 - - - -
Div Payout % 3.62% - - 67.61% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 47,595 48,237 48,568 49,393 51,489 53,226 49,015 -1.93%
NOSH 20,253 20,267 20,236 20,243 20,271 20,238 20,254 -0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.58% -4.13% -4.13% 7.06% 6.90% 9.42% 6.26% -
ROE 1.57% -3.76% -3.74% 6.06% 5.61% 6.39% 0.98% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 233.47 217.20 217.53 209.55 206.67 178.34 37.73 236.67%
EPS 3.68 -8.96 -8.96 14.79 14.25 16.80 2.36 34.43%
DPS 0.13 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.35 2.38 2.40 2.44 2.54 2.63 2.42 -1.93%
Adjusted Per Share Value based on latest NOSH - 20,269
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.51 5.13 5.13 4.95 4.89 4.21 0.89 236.79%
EPS 0.09 -0.21 -0.21 0.35 0.34 0.40 0.06 31.00%
DPS 0.00 0.00 0.00 0.24 0.00 0.00 0.00 -
NAPS 0.0555 0.0563 0.0566 0.0576 0.06 0.0621 0.0572 -1.98%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.14 0.16 0.12 0.12 0.15 0.15 0.21 -
P/RPS 0.06 0.07 0.06 0.06 0.07 0.08 0.56 -77.41%
P/EPS 3.80 -1.79 -1.34 0.81 1.05 0.89 8.90 -43.26%
EY 26.29 -56.00 -74.78 123.25 95.02 112.00 11.24 76.11%
DY 0.95 0.00 0.00 83.33 0.00 0.00 0.00 -
P/NAPS 0.06 0.07 0.05 0.05 0.06 0.06 0.09 -23.66%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 29/08/03 30/05/03 18/04/03 29/11/02 30/08/02 31/05/02 -
Price 0.13 0.15 0.14 0.12 0.16 0.14 0.15 -
P/RPS 0.06 0.07 0.06 0.06 0.08 0.08 0.40 -71.73%
P/EPS 3.53 -1.67 -1.56 0.81 1.12 0.83 6.36 -32.43%
EY 28.31 -59.73 -64.10 123.25 89.08 120.00 15.73 47.90%
DY 1.03 0.00 0.00 83.33 0.00 0.00 0.00 -
P/NAPS 0.06 0.06 0.06 0.05 0.06 0.05 0.06 0.00%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment