[SCOMNET] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 67.96%
YoY- 13.71%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 75,836 35,973 145,441 102,437 70,320 37,567 128,411 -29.67%
PBT 22,142 9,733 32,378 22,131 13,505 6,690 30,453 -19.18%
Tax -5,336 -2,329 -7,088 -4,841 -3,211 -1,805 -7,867 -22.85%
NP 16,806 7,404 25,290 17,290 10,294 4,885 22,586 -17.93%
-
NP to SH 16,806 7,404 25,290 17,290 10,294 4,885 22,586 -17.93%
-
Tax Rate 24.10% 23.93% 21.89% 21.87% 23.78% 26.98% 25.83% -
Total Cost 59,030 28,569 120,151 85,147 60,026 32,682 105,825 -32.30%
-
Net Worth 327,505 318,606 311,366 298,940 281,549 251,797 240,822 22.81%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 11,424 11,425 11,391 11,326 - - 10,155 8.18%
Div Payout % 67.98% 154.31% 45.04% 65.51% - - 44.96% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 327,505 318,606 311,366 298,940 281,549 251,797 240,822 22.81%
NOSH 761,774 761,771 759,431 755,090 722,476 678,376 677,038 8.20%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 22.16% 20.58% 17.39% 16.88% 14.64% 13.00% 17.59% -
ROE 5.13% 2.32% 8.12% 5.78% 3.66% 1.94% 9.38% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 9.96 4.72 19.15 13.57 9.73 5.48 18.97 -34.99%
EPS 2.21 0.97 3.33 2.29 1.42 0.71 3.34 -24.12%
DPS 1.50 1.50 1.50 1.50 0.00 0.00 1.50 0.00%
NAPS 0.43 0.4183 0.41 0.3959 0.3897 0.3676 0.3557 13.52%
Adjusted Per Share Value based on latest NOSH - 755,090
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 9.09 4.31 17.43 12.28 8.43 4.50 15.39 -29.67%
EPS 2.01 0.89 3.03 2.07 1.23 0.59 2.71 -18.10%
DPS 1.37 1.37 1.37 1.36 0.00 0.00 1.22 8.06%
NAPS 0.3926 0.3819 0.3732 0.3583 0.3375 0.3018 0.2887 22.81%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.12 1.34 2.01 1.77 1.57 1.62 1.85 -
P/RPS 11.25 28.37 10.50 13.05 16.13 29.54 9.75 10.03%
P/EPS 50.76 137.85 60.36 77.30 110.19 227.16 55.46 -5.74%
EY 1.97 0.73 1.66 1.29 0.91 0.44 1.80 6.21%
DY 1.34 1.12 0.75 0.85 0.00 0.00 0.81 40.00%
P/NAPS 2.60 3.20 4.90 4.47 4.03 4.41 5.20 -37.08%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 20/05/22 22/02/22 25/11/21 27/08/21 28/05/21 12/03/21 -
Price 1.35 1.30 1.52 1.96 1.51 1.76 1.79 -
P/RPS 13.56 27.53 7.94 14.45 15.51 32.09 9.44 27.39%
P/EPS 61.18 133.73 45.64 85.60 105.98 246.79 53.66 9.16%
EY 1.63 0.75 2.19 1.17 0.94 0.41 1.86 -8.44%
DY 1.11 1.15 0.99 0.77 0.00 0.00 0.84 20.48%
P/NAPS 3.14 3.11 3.71 4.95 3.87 4.79 5.03 -27.02%

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