[SCOMNET] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 63.25%
YoY- 329.18%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 107,806 101,451 88,288 71,780 55,291 37,959 34,448 114.40%
PBT 21,438 20,099 16,092 12,758 7,215 2,137 2,034 382.79%
Tax -5,402 -5,184 -3,919 -2,256 -782 526 556 -
NP 16,036 14,915 12,173 10,502 6,433 2,663 2,590 238.30%
-
NP to SH 16,036 14,915 12,173 10,502 6,433 2,663 2,590 238.30%
-
Tax Rate 25.20% 25.79% 24.35% 17.68% 10.84% -24.61% -27.34% -
Total Cost 91,770 86,536 76,115 61,278 48,858 35,296 31,858 102.84%
-
Net Worth 192,900 199,330 135,029 128,600 128,600 46,169 43,740 169.65%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 9,645 - - - - - - -
Div Payout % 60.15% - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 192,900 199,330 135,029 128,600 128,600 46,169 43,740 169.65%
NOSH 643,000 643,000 643,000 643,000 643,000 243,000 243,000 91.65%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 14.87% 14.70% 13.79% 14.63% 11.63% 7.02% 7.52% -
ROE 8.31% 7.48% 9.02% 8.17% 5.00% 5.77% 5.92% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 16.77 15.78 13.73 11.16 8.60 15.62 14.18 11.86%
EPS 2.49 2.32 1.89 1.63 1.00 1.10 1.07 75.87%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.31 0.21 0.20 0.20 0.19 0.18 40.70%
Adjusted Per Share Value based on latest NOSH - 643,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 12.57 11.83 10.30 8.37 6.45 4.43 4.02 114.27%
EPS 1.87 1.74 1.42 1.22 0.75 0.31 0.30 239.83%
DPS 1.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.225 0.2325 0.1575 0.15 0.15 0.0539 0.051 169.72%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.835 0.79 0.56 0.70 0.38 0.34 0.40 -
P/RPS 4.98 5.01 4.08 6.27 4.42 2.18 2.82 46.25%
P/EPS 33.48 34.06 29.58 42.86 37.98 31.03 37.53 -7.34%
EY 2.99 2.94 3.38 2.33 2.63 3.22 2.66 8.13%
DY 1.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 2.55 2.67 3.50 1.90 1.79 2.22 16.22%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 31/05/19 01/03/19 28/11/18 27/08/18 28/05/18 28/02/18 -
Price 0.75 0.95 0.75 0.725 0.565 0.37 0.40 -
P/RPS 4.47 6.02 5.46 6.49 6.57 2.37 2.82 36.06%
P/EPS 30.07 40.96 39.62 44.39 56.47 33.76 37.53 -13.76%
EY 3.33 2.44 2.52 2.25 1.77 2.96 2.66 16.20%
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.06 3.57 3.63 2.83 1.95 2.22 8.26%

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