[SCOMNET] QoQ 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- 77.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
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 13,453 12,921 12,921 10,999 13,375 10,405 7,641 45.75%
PBT 1,473 -469 -469 794 495 1,247 578 86.46%
Tax -7 -12 -12 33 -28 -25 -100 -82.98%
NP 1,466 -481 -481 827 467 1,222 478 110.94%
-
NP to SH 1,466 -481 -481 827 467 1,222 478 110.94%
-
Tax Rate 0.48% - - -4.16% 5.66% 2.00% 17.30% -
Total Cost 11,987 13,402 13,402 10,172 12,908 9,183 7,163 40.90%
-
Net Worth 47,584 48,099 48,568 49,457 51,573 53,297 49,015 -1.95%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 20 - - - - - - -
Div Payout % 1.38% - - - - - - -
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 47,584 48,099 48,568 49,457 51,573 53,297 49,015 -1.95%
NOSH 20,248 20,210 20,236 20,269 20,304 20,265 20,254 -0.01%
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 10.90% -3.72% -3.72% 7.52% 3.49% 11.74% 6.26% -
ROE 3.08% -1.00% -0.99% 1.67% 0.91% 2.29% 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 66.44 63.93 63.85 54.26 65.87 51.34 37.73 45.77%
EPS 7.24 -2.38 -2.38 4.08 2.30 6.03 2.36 110.98%
DPS 0.10 0.00 0.00 0.00 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 1.57 1.51 1.51 1.28 1.56 1.21 0.89 45.94%
EPS 0.17 -0.06 -0.06 0.10 0.05 0.14 0.06 100.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0555 0.0561 0.0566 0.0577 0.0601 0.0622 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 0.21 0.25 0.19 0.22 0.23 0.29 0.56 -47.96%
P/EPS 1.93 -6.72 -5.05 2.94 6.52 2.49 8.90 -63.87%
EY 51.71 -14.88 -19.81 34.00 15.33 40.20 11.24 176.35%
DY 0.71 0.00 0.00 0.00 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 0.20 0.23 0.22 0.22 0.24 0.27 0.40 -36.97%
P/EPS 1.80 -6.30 -5.89 2.94 6.96 2.32 6.36 -56.86%
EY 55.69 -15.87 -16.98 34.00 14.38 43.07 15.73 132.11%
DY 0.77 0.00 0.00 0.00 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