[SCOMNET] YoY Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -70.72%
YoY- 51.57%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 37,365 35,973 37,567 28,148 24,971 11,808 8,297 28.49%
PBT 9,017 9,733 6,690 5,494 5,042 1,035 932 45.94%
Tax -1,997 -2,329 -1,805 -1,397 -1,295 -30 0 -
NP 7,020 7,404 4,885 4,097 3,747 1,005 932 39.98%
-
NP to SH 7,020 7,404 4,885 4,097 3,747 1,005 932 39.98%
-
Tax Rate 22.15% 23.93% 26.98% 25.43% 25.68% 2.90% 0.00% -
Total Cost 30,345 28,569 32,682 24,051 21,224 10,803 7,365 26.60%
-
Net Worth 335,723 318,606 251,797 212,190 199,330 46,169 43,740 40.42%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 11,445 11,425 - - - - - -
Div Payout % 163.04% 154.31% - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 335,723 318,606 251,797 212,190 199,330 46,169 43,740 40.42%
NOSH 763,244 761,771 678,376 643,000 643,000 243,000 243,000 21.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 18.79% 20.58% 13.00% 14.56% 15.01% 8.51% 11.23% -
ROE 2.09% 2.32% 1.94% 1.93% 1.88% 2.18% 2.13% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.90 4.72 5.48 4.38 3.88 4.86 3.41 6.22%
EPS 0.92 0.97 0.71 0.64 0.58 0.41 0.38 15.87%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.4183 0.3676 0.33 0.31 0.19 0.18 16.05%
Adjusted Per Share Value based on latest NOSH - 761,771
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.53 4.37 4.56 3.42 3.03 1.43 1.01 28.40%
EPS 0.85 0.90 0.59 0.50 0.45 0.12 0.11 40.58%
DPS 1.39 1.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4075 0.3867 0.3056 0.2575 0.2419 0.056 0.0531 40.42%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.41 1.34 1.62 0.50 0.79 0.34 0.155 -
P/RPS 28.79 28.37 29.54 11.42 20.34 7.00 4.54 36.03%
P/EPS 153.25 137.85 227.16 78.47 135.57 82.21 40.41 24.86%
EY 0.65 0.73 0.44 1.27 0.74 1.22 2.47 -19.94%
DY 1.06 1.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 3.20 4.41 1.52 2.55 1.79 0.86 24.47%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 20/05/22 28/05/21 30/06/20 31/05/19 28/05/18 29/05/17 -
Price 1.28 1.30 1.76 1.12 0.95 0.37 0.155 -
P/RPS 26.14 27.53 32.09 25.58 24.46 7.61 4.54 33.85%
P/EPS 139.12 133.73 246.79 175.78 163.02 89.46 40.41 22.86%
EY 0.72 0.75 0.41 0.57 0.61 1.12 2.47 -18.56%
DY 1.17 1.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 3.11 4.79 3.39 3.06 1.95 0.86 22.51%

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