[SCOMNET] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 153.44%
YoY- -36.91%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 41,441 34,075 39,016 47,751 42,420 -0.58%
PBT -3,394 -4,128 469 2,119 3,114 -
Tax -1,310 -55 312 -230 -120 81.69%
NP -4,704 -4,183 781 1,889 2,994 -
-
NP to SH -4,704 -4,183 781 1,889 2,994 -
-
Tax Rate - - -66.52% 10.85% 3.85% -
Total Cost 46,145 38,258 38,235 45,862 39,426 4.00%
-
Net Worth 38,870 43,639 49,312 48,996 49,393 -5.80%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 12,328 20 2,024 -
Div Payout % - - 1,578.51% 1.07% 67.61% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 38,870 43,639 49,312 48,996 49,393 -5.80%
NOSH 242,937 242,440 246,562 20,246 20,243 86.04%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -11.35% -12.28% 2.00% 3.96% 7.06% -
ROE -12.10% -9.59% 1.58% 3.86% 6.06% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 17.06 14.05 15.82 235.85 209.55 -46.56%
EPS -1.94 -1.72 0.32 9.33 14.79 -
DPS 0.00 0.00 5.00 0.10 10.00 -
NAPS 0.16 0.18 0.20 2.42 2.44 -49.37%
Adjusted Per Share Value based on latest NOSH - 20,243
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 4.83 3.97 4.55 5.57 4.95 -0.61%
EPS -0.55 -0.49 0.09 0.22 0.35 -
DPS 0.00 0.00 1.44 0.00 0.24 -
NAPS 0.0453 0.0509 0.0575 0.0572 0.0576 -5.82%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.14 0.06 0.15 0.12 0.12 -
P/RPS 0.82 0.43 0.95 0.05 0.06 92.18%
P/EPS -7.23 -3.48 47.36 1.29 0.81 -
EY -13.83 -28.76 2.11 77.75 123.25 -
DY 0.00 0.00 33.33 0.83 83.33 -
P/NAPS 0.88 0.33 0.75 0.05 0.05 104.72%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 14/03/07 16/03/06 16/03/05 26/02/04 18/04/03 -
Price 0.25 0.09 0.14 0.13 0.12 -
P/RPS 1.47 0.64 0.88 0.06 0.06 122.35%
P/EPS -12.91 -5.22 44.20 1.39 0.81 -
EY -7.75 -19.17 2.26 71.77 123.25 -
DY 0.00 0.00 35.71 0.77 83.33 -
P/NAPS 1.56 0.50 0.70 0.05 0.05 136.20%

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