[SCOMNET] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 2708.0%
YoY- 318.79%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 34,556 26,527 16,978 7,684 33,231 25,765 17,420 57.67%
PBT 4,480 4,765 2,069 837 165 1,128 427 377.20%
Tax -657 -1,035 -333 -185 -190 -118 -55 420.20%
NP 3,823 3,730 1,736 652 -25 1,010 372 370.68%
-
NP to SH 3,823 3,730 1,736 652 -25 1,010 372 370.68%
-
Tax Rate 14.67% 21.72% 16.09% 22.10% 115.15% 10.46% 12.88% -
Total Cost 30,733 22,797 15,242 7,032 33,256 24,755 17,048 47.96%
-
Net Worth 36,464 36,331 34,230 31,392 32,499 33,666 32,239 8.53%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 36,464 36,331 34,230 31,392 32,499 33,666 32,239 8.53%
NOSH 243,096 242,207 244,507 241,481 250,000 240,476 247,999 -1.31%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.06% 14.06% 10.22% 8.49% -0.08% 3.92% 2.14% -
ROE 10.48% 10.27% 5.07% 2.08% -0.08% 3.00% 1.15% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 14.21 10.95 6.94 3.18 13.29 10.71 7.02 59.81%
EPS 1.57 1.54 0.71 0.27 -0.01 0.42 0.15 376.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.13 0.13 0.14 0.13 9.98%
Adjusted Per Share Value based on latest NOSH - 241,481
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.14 3.18 2.04 0.92 3.98 3.09 2.09 57.52%
EPS 0.46 0.45 0.21 0.08 0.00 0.12 0.04 407.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0437 0.0435 0.041 0.0376 0.039 0.0404 0.0386 8.60%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.12 0.085 0.085 0.09 0.09 0.09 0.11 -
P/RPS 0.84 0.78 1.22 2.83 0.68 0.84 1.57 -34.01%
P/EPS 7.63 5.52 11.97 33.33 -900.00 21.43 73.33 -77.78%
EY 13.11 18.12 8.35 3.00 -0.11 4.67 1.36 351.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.57 0.61 0.69 0.69 0.64 0.85 -3.95%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 25/11/11 25/08/11 26/05/11 28/02/11 25/11/10 27/08/10 -
Price 0.14 0.09 0.08 0.10 0.10 0.09 0.10 -
P/RPS 0.98 0.82 1.15 3.14 0.75 0.84 1.42 -21.85%
P/EPS 8.90 5.84 11.27 37.04 -1,000.00 21.43 66.67 -73.78%
EY 11.23 17.11 8.88 2.70 -0.10 4.67 1.50 281.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.60 0.57 0.77 0.77 0.64 0.77 13.37%

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