[SCOMNET] QoQ TTM Result on 31-Mar-2003 [#2]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- -32.03%
YoY- -34.29%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 51,582 50,294 50,216 47,700 42,420 41,411 38,524 21.41%
PBT 2,064 1,329 351 2,067 3,114 3,210 2,902 -20.27%
Tax -230 2 -19 -32 -120 -156 -158 28.35%
NP 1,834 1,331 332 2,035 2,994 3,054 2,744 -23.49%
-
NP to SH 1,834 1,331 332 2,035 2,994 3,054 2,744 -23.49%
-
Tax Rate 11.14% -0.15% 5.41% 1.55% 3.85% 4.86% 5.44% -
Total Cost 49,748 48,963 49,884 45,665 39,426 38,357 35,780 24.49%
-
Net Worth 48,989 47,584 48,099 48,568 49,457 51,573 53,297 -5.44%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 20 20 - 20 - -
Div Payout % - - 6.12% 1.00% - 0.66% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 48,989 47,584 48,099 48,568 49,457 51,573 53,297 -5.44%
NOSH 20,243 20,248 20,210 20,236 20,269 20,304 20,265 -0.07%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.56% 2.65% 0.66% 4.27% 7.06% 7.37% 7.12% -
ROE 3.74% 2.80% 0.69% 4.19% 6.05% 5.92% 5.15% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 254.81 248.38 248.47 235.71 209.28 203.95 190.10 21.50%
EPS 9.06 6.57 1.64 10.06 14.77 15.04 13.54 -23.44%
DPS 0.00 0.00 0.10 0.10 0.00 0.10 0.00 -
NAPS 2.42 2.35 2.38 2.40 2.44 2.54 2.63 -5.38%
Adjusted Per Share Value based on latest NOSH - 20,236
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.02 5.87 5.86 5.56 4.95 4.83 4.49 21.52%
EPS 0.21 0.16 0.04 0.24 0.35 0.36 0.32 -24.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0571 0.0555 0.0561 0.0566 0.0577 0.0601 0.0622 -5.52%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.12 0.14 0.16 0.12 0.12 0.15 0.15 -
P/RPS 0.05 0.06 0.06 0.05 0.06 0.07 0.08 -26.83%
P/EPS 1.32 2.13 9.74 1.19 0.81 1.00 1.11 12.20%
EY 75.50 46.95 10.27 83.80 123.09 100.27 90.27 -11.20%
DY 0.00 0.00 0.63 0.83 0.00 0.67 0.00 -
P/NAPS 0.05 0.06 0.07 0.05 0.05 0.06 0.06 -11.41%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 29/08/03 30/05/03 18/04/03 - - -
Price 0.13 0.13 0.15 0.14 0.12 0.00 0.00 -
P/RPS 0.05 0.05 0.06 0.06 0.06 0.00 0.00 -
P/EPS 1.43 1.98 9.13 1.39 0.81 0.00 0.00 -
EY 69.69 50.56 10.95 71.83 123.09 0.00 0.00 -
DY 0.00 0.00 0.67 0.71 0.00 0.00 0.00 -
P/NAPS 0.05 0.06 0.06 0.06 0.05 0.00 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