[SCOMNET] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 21.94%
YoY- -14.65%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 21,745 20,870 25,121 29,561 32,926 34,738 35,262 -27.48%
PBT -2,642 -3,051 -1,862 -1,634 -2,175 -1,164 -719 137.55%
Tax 346 -291 -291 -291 -291 -427 -427 -
NP -2,296 -3,342 -2,153 -1,925 -2,466 -1,591 -1,146 58.72%
-
NP to SH -2,296 -3,342 -2,153 -1,925 -2,466 -1,591 -1,146 58.72%
-
Tax Rate - - - - - - - -
Total Cost 24,041 24,212 27,274 31,486 35,392 36,329 36,408 -24.11%
-
Net Worth 31,781 33,813 33,950 34,505 34,135 39,000 36,818 -9.31%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 31,781 33,813 33,950 34,505 34,135 39,000 36,818 -9.31%
NOSH 244,473 241,521 242,500 246,470 243,827 260,000 245,454 -0.26%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -10.56% -16.01% -8.57% -6.51% -7.49% -4.58% -3.25% -
ROE -7.22% -9.88% -6.34% -5.58% -7.22% -4.08% -3.11% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.89 8.64 10.36 11.99 13.50 13.36 14.37 -27.33%
EPS -0.94 -1.38 -0.89 -0.78 -1.01 -0.61 -0.47 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.14 0.14 0.14 0.15 0.15 -9.07%
Adjusted Per Share Value based on latest NOSH - 246,470
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.61 2.50 3.01 3.54 3.95 4.16 4.23 -27.45%
EPS -0.28 -0.40 -0.26 -0.23 -0.30 -0.19 -0.14 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0381 0.0405 0.0407 0.0414 0.0409 0.0467 0.0441 -9.26%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.11 0.09 0.08 0.09 0.09 0.12 0.14 -
P/RPS 1.24 1.04 0.77 0.75 0.67 0.90 0.97 17.73%
P/EPS -11.71 -6.50 -9.01 -11.52 -8.90 -19.61 -29.99 -46.48%
EY -8.54 -15.37 -11.10 -8.68 -11.24 -5.10 -3.33 87.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.64 0.57 0.64 0.64 0.80 0.93 -5.80%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 01/03/10 25/11/09 26/08/09 27/05/09 27/02/09 27/11/08 27/08/08 -
Price 0.11 0.10 0.09 0.08 0.07 0.11 0.12 -
P/RPS 1.24 1.16 0.87 0.67 0.52 0.82 0.84 29.55%
P/EPS -11.71 -7.23 -10.14 -10.24 -6.92 -17.98 -25.70 -40.70%
EY -8.54 -13.84 -9.86 -9.76 -14.45 -5.56 -3.89 68.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.71 0.64 0.57 0.50 0.73 0.80 4.11%

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