[SCOMNET] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -394.62%
YoY- -114.29%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 29,564 24,190 26,063 29,313 30,838 31,677 31,627 -4.40%
PBT 1,648 473 510 -227 363 933 1,726 -3.04%
Tax 167 167 137 -47 -270 -212 -311 -
NP 1,815 640 647 -274 93 721 1,415 18.10%
-
NP to SH 1,815 640 647 -274 93 721 1,415 18.10%
-
Tax Rate -10.13% -35.31% -26.86% - 74.38% 22.72% 18.02% -
Total Cost 27,749 23,550 25,416 29,587 30,745 30,956 30,212 -5.52%
-
Net Worth 38,879 36,450 36,450 36,450 36,450 36,450 36,450 4.40%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - 1,215 1,215 -
Div Payout % - - - - - 168.52% 85.87% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 38,879 36,450 36,450 36,450 36,450 36,450 36,450 4.40%
NOSH 243,000 243,000 243,000 243,000 243,000 243,000 243,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.14% 2.65% 2.48% -0.93% 0.30% 2.28% 4.47% -
ROE 4.67% 1.76% 1.78% -0.75% 0.26% 1.98% 3.88% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.17 9.95 10.73 12.06 12.69 13.04 13.02 -4.41%
EPS 0.75 0.26 0.27 -0.11 0.04 0.30 0.58 18.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 0.16 0.15 0.15 0.15 0.15 0.15 0.15 4.40%
Adjusted Per Share Value based on latest NOSH - 243,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.45 2.82 3.04 3.42 3.60 3.70 3.69 -4.39%
EPS 0.21 0.07 0.08 -0.03 0.01 0.08 0.17 15.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.14 -
NAPS 0.0454 0.0425 0.0425 0.0425 0.0425 0.0425 0.0425 4.51%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.15 0.135 0.13 0.13 0.135 0.145 0.14 -
P/RPS 1.23 1.36 1.21 1.08 1.06 1.11 1.08 9.08%
P/EPS 20.08 51.26 48.83 -115.29 352.74 48.87 24.04 -11.33%
EY 4.98 1.95 2.05 -0.87 0.28 2.05 4.16 12.78%
DY 0.00 0.00 0.00 0.00 0.00 3.45 3.57 -
P/NAPS 0.94 0.90 0.87 0.87 0.90 0.97 0.93 0.71%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 28/02/14 29/11/13 27/08/13 30/05/13 28/02/13 -
Price 0.15 0.13 0.13 0.125 0.125 0.15 0.12 -
P/RPS 1.23 1.31 1.21 1.04 0.98 1.15 0.92 21.42%
P/EPS 20.08 49.36 48.83 -110.86 326.61 50.55 20.61 -1.72%
EY 4.98 2.03 2.05 -0.90 0.31 1.98 4.85 1.78%
DY 0.00 0.00 0.00 0.00 0.00 3.33 4.17 -
P/NAPS 0.94 0.87 0.87 0.83 0.83 1.00 0.80 11.38%

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