[SCOMNET] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 14.87%
YoY- 38.71%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 61,082 23,750 21,509 26,912 25,958 20,139 22,453 18.14%
PBT 12,965 2,240 2,140 1,637 1,155 190 2,143 34.96%
Tax -2,812 0 0 -46 -8 0 -264 48.30%
NP 10,153 2,240 2,140 1,591 1,147 190 1,879 32.45%
-
NP to SH 10,153 2,240 2,140 1,591 1,147 190 1,879 32.45%
-
Tax Rate 21.69% 0.00% 0.00% 2.81% 0.69% 0.00% 12.32% -
Total Cost 50,929 21,510 19,369 25,321 24,811 19,949 20,574 16.29%
-
Net Worth 128,600 43,740 41,310 38,879 38,879 36,450 36,450 23.37%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 972 - - - 1,215 -
Div Payout % - - 45.42% - - - 64.66% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 128,600 43,740 41,310 38,879 38,879 36,450 36,450 23.37%
NOSH 643,000 243,000 243,000 243,000 243,000 243,000 243,000 17.59%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 16.62% 9.43% 9.95% 5.91% 4.42% 0.94% 8.37% -
ROE 7.90% 5.12% 5.18% 4.09% 2.95% 0.52% 5.16% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 9.50 9.77 8.85 11.07 10.68 8.29 9.24 0.46%
EPS 1.58 0.92 0.88 0.65 0.47 0.08 0.77 12.72%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.50 -
NAPS 0.20 0.18 0.17 0.16 0.16 0.15 0.15 4.90%
Adjusted Per Share Value based on latest NOSH - 243,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.13 2.77 2.51 3.14 3.03 2.35 2.62 18.14%
EPS 1.18 0.26 0.25 0.19 0.13 0.02 0.22 32.28%
DPS 0.00 0.00 0.11 0.00 0.00 0.00 0.14 -
NAPS 0.15 0.051 0.0482 0.0454 0.0454 0.0425 0.0425 23.37%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.70 0.165 0.12 0.10 0.135 0.13 0.14 -
P/RPS 7.37 1.69 1.36 0.90 1.26 1.57 1.52 30.08%
P/EPS 44.33 17.90 13.63 15.27 28.60 166.26 18.11 16.08%
EY 2.26 5.59 7.34 6.55 3.50 0.60 5.52 -13.82%
DY 0.00 0.00 3.33 0.00 0.00 0.00 3.57 -
P/NAPS 3.50 0.92 0.71 0.63 0.84 0.87 0.93 24.70%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 30/11/17 24/11/16 30/11/15 04/12/14 29/11/13 27/11/12 -
Price 0.725 0.33 0.125 0.125 0.11 0.125 0.15 -
P/RPS 7.63 3.38 1.41 1.13 1.03 1.51 1.62 29.45%
P/EPS 45.92 35.80 14.19 19.09 23.30 159.87 19.40 15.43%
EY 2.18 2.79 7.05 5.24 4.29 0.63 5.16 -13.37%
DY 0.00 0.00 3.20 0.00 0.00 0.00 3.33 -
P/NAPS 3.63 1.83 0.74 0.78 0.69 0.83 1.00 23.95%

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