[SCOMNET] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 18.1%
YoY- 34.51%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 120,764 81,442 31,666 28,678 35,882 34,610 26,852 28.46%
PBT 24,922 17,286 2,986 2,853 2,182 1,540 253 114.82%
Tax -5,910 -3,749 0 0 -61 -10 0 -
NP 19,012 13,537 2,986 2,853 2,121 1,529 253 105.35%
-
NP to SH 19,012 13,537 2,986 2,853 2,121 1,529 253 105.35%
-
Tax Rate 23.71% 21.69% 0.00% 0.00% 2.80% 0.65% 0.00% -
Total Cost 101,752 67,905 28,680 25,825 33,761 33,081 26,598 25.04%
-
Net Worth 199,330 128,600 43,740 41,310 38,879 38,879 36,450 32.71%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 12,860 - - 1,296 - - - -
Div Payout % 67.64% - - 45.42% - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 199,330 128,600 43,740 41,310 38,879 38,879 36,450 32.71%
NOSH 643,000 643,000 243,000 243,000 243,000 243,000 243,000 17.59%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 15.74% 16.62% 9.43% 9.95% 5.91% 4.42% 0.94% -
ROE 9.54% 10.53% 6.83% 6.91% 5.46% 3.93% 0.70% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 18.78 12.67 13.03 11.80 14.77 14.24 11.05 9.23%
EPS 2.96 2.11 1.23 1.17 0.87 0.63 0.11 73.06%
DPS 2.00 0.00 0.00 0.53 0.00 0.00 0.00 -
NAPS 0.31 0.20 0.18 0.17 0.16 0.16 0.15 12.85%
Adjusted Per Share Value based on latest NOSH - 243,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 14.09 9.50 3.69 3.35 4.19 4.04 3.13 28.48%
EPS 2.22 1.58 0.35 0.33 0.25 0.18 0.03 104.83%
DPS 1.50 0.00 0.00 0.15 0.00 0.00 0.00 -
NAPS 0.2325 0.15 0.051 0.0482 0.0454 0.0454 0.0425 32.72%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.815 0.70 0.165 0.12 0.10 0.135 0.13 -
P/RPS 4.34 5.53 1.27 1.02 0.68 0.95 1.18 24.22%
P/EPS 27.56 33.25 13.42 10.22 11.46 21.45 124.70 -22.23%
EY 3.63 3.01 7.45 9.79 8.73 4.66 0.80 28.65%
DY 2.45 0.00 0.00 4.44 0.00 0.00 0.00 -
P/NAPS 2.63 3.50 0.92 0.71 0.63 0.84 0.87 20.23%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 28/11/18 30/11/17 24/11/16 30/11/15 04/12/14 29/11/13 -
Price 0.79 0.725 0.33 0.125 0.125 0.11 0.125 -
P/RPS 4.21 5.72 2.53 1.06 0.85 0.77 1.13 24.49%
P/EPS 26.72 34.44 26.85 10.65 14.32 17.48 119.90 -22.12%
EY 3.74 2.90 3.72 9.39 6.98 5.72 0.83 28.50%
DY 2.53 0.00 0.00 4.27 0.00 0.00 0.00 -
P/NAPS 2.55 3.63 1.83 0.74 0.78 0.69 0.83 20.56%

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