[SCOMNET] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 137.77%
YoY- -89.89%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 21,509 26,912 25,958 20,139 22,453 26,527 25,765 -2.96%
PBT 2,140 1,637 1,155 190 2,143 4,765 1,128 11.25%
Tax 0 -46 -8 0 -264 -1,035 -118 -
NP 2,140 1,591 1,147 190 1,879 3,730 1,010 13.31%
-
NP to SH 2,140 1,591 1,147 190 1,879 3,730 1,010 13.31%
-
Tax Rate 0.00% 2.81% 0.69% 0.00% 12.32% 21.72% 10.46% -
Total Cost 19,369 25,321 24,811 19,949 20,574 22,797 24,755 -4.00%
-
Net Worth 41,310 38,879 38,879 36,450 36,450 36,331 33,666 3.46%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 972 - - - 1,215 - - -
Div Payout % 45.42% - - - 64.66% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 41,310 38,879 38,879 36,450 36,450 36,331 33,666 3.46%
NOSH 243,000 243,000 243,000 243,000 243,000 242,207 240,476 0.17%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.95% 5.91% 4.42% 0.94% 8.37% 14.06% 3.92% -
ROE 5.18% 4.09% 2.95% 0.52% 5.16% 10.27% 3.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.85 11.07 10.68 8.29 9.24 10.95 10.71 -3.12%
EPS 0.88 0.65 0.47 0.08 0.77 1.54 0.42 13.10%
DPS 0.40 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.15 0.15 0.15 0.14 3.28%
Adjusted Per Share Value based on latest NOSH - 243,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.51 3.14 3.03 2.35 2.62 3.09 3.01 -2.97%
EPS 0.25 0.19 0.13 0.02 0.22 0.44 0.12 12.99%
DPS 0.11 0.00 0.00 0.00 0.14 0.00 0.00 -
NAPS 0.0482 0.0454 0.0454 0.0425 0.0425 0.0424 0.0393 3.45%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.12 0.10 0.135 0.13 0.14 0.085 0.09 -
P/RPS 1.36 0.90 1.26 1.57 1.52 0.78 0.84 8.35%
P/EPS 13.63 15.27 28.60 166.26 18.11 5.52 21.43 -7.25%
EY 7.34 6.55 3.50 0.60 5.52 18.12 4.67 7.82%
DY 3.33 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.71 0.63 0.84 0.87 0.93 0.57 0.64 1.74%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 30/11/15 04/12/14 29/11/13 27/11/12 25/11/11 25/11/10 -
Price 0.125 0.125 0.11 0.125 0.15 0.09 0.09 -
P/RPS 1.41 1.13 1.03 1.51 1.62 0.82 0.84 9.00%
P/EPS 14.19 19.09 23.30 159.87 19.40 5.84 21.43 -6.63%
EY 7.05 5.24 4.29 0.63 5.16 17.11 4.67 7.09%
DY 3.20 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.74 0.78 0.69 0.83 1.00 0.60 0.64 2.44%

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