[SCOMNET] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -75.75%
YoY- -66.1%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 26,278 20,139 13,962 7,719 34,643 22,453 14,751 46.79%
PBT 510 190 -503 356 1,726 2,143 860 -29.34%
Tax 137 0 0 0 -258 -264 -41 -
NP 647 190 -503 356 1,468 1,879 819 -14.50%
-
NP to SH 647 190 -503 356 1,468 1,879 819 -14.50%
-
Tax Rate -26.86% 0.00% - 0.00% 14.95% 12.32% 4.77% -
Total Cost 25,631 19,949 14,465 7,363 33,175 20,574 13,932 49.97%
-
Net Worth 35,944 36,450 36,450 36,450 36,568 36,450 36,450 -0.92%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 1,218 1,215 1,215 -
Div Payout % - - - - 83.04% 64.66% 148.35% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 35,944 36,450 36,450 36,450 36,568 36,450 36,450 -0.92%
NOSH 239,629 243,000 243,000 243,000 243,793 243,000 243,000 -0.92%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.46% 0.94% -3.60% 4.61% 4.24% 8.37% 5.55% -
ROE 1.80% 0.52% -1.38% 0.98% 4.01% 5.16% 2.25% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.97 8.29 5.75 3.18 14.21 9.24 6.07 48.20%
EPS 0.27 0.08 -0.21 0.15 0.60 0.77 0.31 -8.77%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.50 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 243,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.07 2.35 1.63 0.90 4.04 2.62 1.72 46.98%
EPS 0.08 0.02 -0.06 0.04 0.17 0.22 0.10 -13.78%
DPS 0.00 0.00 0.00 0.00 0.14 0.14 0.14 -
NAPS 0.0419 0.0425 0.0425 0.0425 0.0427 0.0425 0.0425 -0.94%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.13 0.13 0.135 0.145 0.14 0.14 0.14 -
P/RPS 1.19 1.57 2.35 4.56 0.99 1.52 2.31 -35.65%
P/EPS 48.15 166.26 -65.22 98.97 23.25 18.11 41.54 10.31%
EY 2.08 0.60 -1.53 1.01 4.30 5.52 2.41 -9.32%
DY 0.00 0.00 0.00 0.00 3.57 3.57 3.57 -
P/NAPS 0.87 0.87 0.90 0.97 0.93 0.93 0.93 -4.33%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 27/08/13 30/05/13 28/02/13 27/11/12 30/08/12 -
Price 0.13 0.125 0.125 0.15 0.12 0.15 0.14 -
P/RPS 1.19 1.51 2.18 4.72 0.84 1.62 2.31 -35.65%
P/EPS 48.15 159.87 -60.39 102.39 19.93 19.40 41.54 10.31%
EY 2.08 0.63 -1.66 0.98 5.02 5.16 2.41 -9.32%
DY 0.00 0.00 0.00 0.00 4.17 3.33 3.57 -
P/NAPS 0.87 0.83 0.83 1.00 0.80 1.00 0.93 -4.33%

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