[SCOMNET] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -33.81%
YoY- 19.23%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 43,004 32,117 32,753 37,567 38,344 37,758 24,161 46.71%
PBT 10,247 8,626 6,816 6,690 9,916 6,898 8,145 16.49%
Tax -2,247 -1,630 -1,406 -1,805 -2,536 -1,741 -2,193 1.63%
NP 8,000 6,996 5,410 4,885 7,380 5,157 5,952 21.72%
-
NP to SH 8,000 6,996 5,410 4,885 7,380 5,157 5,952 21.72%
-
Tax Rate 21.93% 18.90% 20.63% 26.98% 25.57% 25.24% 26.92% -
Total Cost 35,004 25,121 27,343 32,682 30,964 32,601 18,209 54.42%
-
Net Worth 311,366 298,940 281,549 251,797 240,822 226,197 215,790 27.60%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 11,326 - - - 9,985 - -
Div Payout % - 161.90% - - - 193.62% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 311,366 298,940 281,549 251,797 240,822 226,197 215,790 27.60%
NOSH 759,431 755,090 722,476 678,376 677,038 665,677 643,000 11.70%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 18.60% 21.78% 16.52% 13.00% 19.25% 13.66% 24.63% -
ROE 2.57% 2.34% 1.92% 1.94% 3.06% 2.28% 2.76% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.66 4.25 4.53 5.48 5.66 5.67 3.76 31.24%
EPS 1.05 0.93 0.75 0.71 1.09 0.77 0.93 8.40%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.41 0.3959 0.3897 0.3676 0.3557 0.3398 0.3356 14.23%
Adjusted Per Share Value based on latest NOSH - 678,376
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.21 3.89 3.96 4.55 4.64 4.57 2.92 46.95%
EPS 0.97 0.85 0.65 0.59 0.89 0.62 0.72 21.91%
DPS 0.00 1.37 0.00 0.00 0.00 1.21 0.00 -
NAPS 0.3769 0.3618 0.3408 0.3048 0.2915 0.2738 0.2612 27.60%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.01 1.77 1.57 1.62 1.85 2.00 1.12 -
P/RPS 35.50 41.61 34.63 29.54 32.67 35.26 29.81 12.31%
P/EPS 190.81 191.04 209.67 227.16 169.72 258.16 120.99 35.37%
EY 0.52 0.52 0.48 0.44 0.59 0.39 0.83 -26.71%
DY 0.00 0.85 0.00 0.00 0.00 0.75 0.00 -
P/NAPS 4.90 4.47 4.03 4.41 5.20 5.89 3.34 29.02%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 25/11/21 27/08/21 28/05/21 12/03/21 30/11/20 27/08/20 -
Price 1.52 1.96 1.51 1.76 1.79 2.02 1.80 -
P/RPS 26.84 46.08 33.31 32.09 31.61 35.61 47.90 -31.96%
P/EPS 144.29 211.55 201.65 246.79 164.21 260.75 194.46 -17.99%
EY 0.69 0.47 0.50 0.41 0.61 0.38 0.51 22.25%
DY 0.00 0.77 0.00 0.00 0.00 0.74 0.00 -
P/NAPS 3.71 4.95 3.87 4.79 5.03 5.94 5.36 -21.69%

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