[SCOMNET] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 137.77%
YoY- -89.89%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 17,463 5,846 26,278 20,139 13,962 7,719 34,643 -36.74%
PBT 635 319 510 190 -503 356 1,726 -48.75%
Tax 30 30 137 0 0 0 -258 -
NP 665 349 647 190 -503 356 1,468 -41.10%
-
NP to SH 665 349 647 190 -503 356 1,468 -41.10%
-
Tax Rate -4.72% -9.40% -26.86% 0.00% - 0.00% 14.95% -
Total Cost 16,798 5,497 25,631 19,949 14,465 7,363 33,175 -36.55%
-
Net Worth 38,879 36,450 35,944 36,450 36,450 36,450 36,568 4.18%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 1,218 -
Div Payout % - - - - - - 83.04% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 38,879 36,450 35,944 36,450 36,450 36,450 36,568 4.18%
NOSH 243,000 243,000 239,629 243,000 243,000 243,000 243,793 -0.21%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.81% 5.97% 2.46% 0.94% -3.60% 4.61% 4.24% -
ROE 1.71% 0.96% 1.80% 0.52% -1.38% 0.98% 4.01% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.19 2.41 10.97 8.29 5.75 3.18 14.21 -36.58%
EPS 0.27 0.14 0.27 0.08 -0.21 0.15 0.60 -41.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.16 0.15 0.15 0.15 0.15 0.15 0.15 4.40%
Adjusted Per Share Value based on latest NOSH - 243,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.07 0.69 3.12 2.39 1.66 0.92 4.11 -36.77%
EPS 0.08 0.04 0.08 0.02 -0.06 0.04 0.17 -39.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
NAPS 0.0461 0.0432 0.0426 0.0432 0.0432 0.0432 0.0434 4.11%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.15 0.135 0.13 0.13 0.135 0.145 0.14 -
P/RPS 2.09 5.61 1.19 1.57 2.35 4.56 0.99 64.79%
P/EPS 54.81 94.00 48.15 166.26 -65.22 98.97 23.25 77.40%
EY 1.82 1.06 2.08 0.60 -1.53 1.01 4.30 -43.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.94 0.90 0.87 0.87 0.90 0.97 0.93 0.71%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 28/02/14 29/11/13 27/08/13 30/05/13 28/02/13 -
Price 0.15 0.13 0.13 0.125 0.125 0.15 0.12 -
P/RPS 2.09 5.40 1.19 1.51 2.18 4.72 0.84 83.92%
P/EPS 54.81 90.52 48.15 159.87 -60.39 102.39 19.93 96.65%
EY 1.82 1.10 2.08 0.63 -1.66 0.98 5.02 -49.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
P/NAPS 0.94 0.87 0.87 0.83 0.83 1.00 0.80 11.38%

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