[SCOMNET] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
18-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- -7.62%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 34,075 39,016 47,751 42,420 42,892 -5.58%
PBT -4,128 469 2,119 3,114 3,444 -
Tax -55 312 -230 -120 -203 -27.83%
NP -4,183 781 1,889 2,994 3,241 -
-
NP to SH -4,183 781 1,889 2,994 3,241 -
-
Tax Rate - -66.52% 10.85% 3.85% 5.89% -
Total Cost 38,258 38,235 45,862 39,426 39,651 -0.88%
-
Net Worth 43,639 49,312 48,996 49,393 48,610 -2.65%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 12,328 20 2,024 1,012 -
Div Payout % - 1,578.51% 1.07% 67.61% 31.25% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 43,639 49,312 48,996 49,393 48,610 -2.65%
NOSH 242,440 246,562 20,246 20,243 20,254 85.92%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -12.28% 2.00% 3.96% 7.06% 7.56% -
ROE -9.59% 1.58% 3.86% 6.06% 6.67% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 14.05 15.82 235.85 209.55 211.77 -49.22%
EPS -1.72 0.32 9.33 14.79 16.00 -
DPS 0.00 5.00 0.10 10.00 5.00 -
NAPS 0.18 0.20 2.42 2.44 2.40 -47.64%
Adjusted Per Share Value based on latest NOSH - 20,269
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 4.08 4.68 5.72 5.08 5.14 -5.60%
EPS -0.50 0.09 0.23 0.36 0.39 -
DPS 0.00 1.48 0.00 0.24 0.12 -
NAPS 0.0523 0.0591 0.0587 0.0592 0.0583 -2.67%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.06 0.15 0.12 0.12 0.00 -
P/RPS 0.43 0.95 0.05 0.06 0.00 -
P/EPS -3.48 47.36 1.29 0.81 0.00 -
EY -28.76 2.11 77.75 123.25 0.00 -
DY 0.00 33.33 0.83 83.33 0.00 -
P/NAPS 0.33 0.75 0.05 0.05 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 16/03/06 16/03/05 26/02/04 18/04/03 31/05/02 -
Price 0.09 0.14 0.13 0.12 0.15 -
P/RPS 0.64 0.88 0.06 0.06 0.07 73.82%
P/EPS -5.22 44.20 1.39 0.81 0.94 -
EY -19.17 2.26 71.77 123.25 106.68 -
DY 0.00 35.71 0.77 83.33 33.33 -
P/NAPS 0.50 0.70 0.05 0.05 0.06 69.84%

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