[SCOMNET] YoY TTM 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- -18.93%
YoY- -26.31%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 71,780 32,654 29,538 34,631 31,882 29,313 30,675 15.21%
PBT 12,758 2,433 3,475 1,202 1,475 -227 2,033 35.79%
Tax -2,256 14 57 -20 129 -47 -116 63.95%
NP 10,502 2,447 3,532 1,182 1,604 -274 1,917 32.75%
-
NP to SH 10,502 2,447 3,532 1,182 1,604 -274 1,917 32.75%
-
Tax Rate 17.68% -0.58% -1.64% 1.66% -8.75% - 5.71% -
Total Cost 61,278 30,207 26,006 33,449 30,278 29,587 28,758 13.43%
-
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 % - - 27.52% - - - 63.38% -
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 14.63% 7.49% 11.96% 3.41% 5.03% -0.93% 6.25% -
ROE 8.17% 5.59% 8.55% 3.04% 4.13% -0.75% 5.26% -
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 11.16 13.44 12.16 14.25 13.12 12.06 12.62 -2.02%
EPS 1.63 1.01 1.45 0.49 0.66 -0.11 0.79 12.82%
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 8.60 3.91 3.54 4.15 3.82 3.51 3.68 15.18%
EPS 1.26 0.29 0.42 0.14 0.19 -0.03 0.23 32.75%
DPS 0.00 0.00 0.12 0.00 0.00 0.00 0.15 -
NAPS 0.1542 0.0524 0.0495 0.0466 0.0466 0.0437 0.0437 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 6.27 1.23 0.99 0.70 1.03 1.08 1.11 33.43%
P/EPS 42.86 16.39 8.26 20.56 20.45 -115.29 17.75 15.81%
EY 2.33 6.10 12.11 4.86 4.89 -0.87 5.63 -13.66%
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 6.49 2.46 1.03 0.88 0.84 1.04 1.19 32.65%
P/EPS 44.39 32.77 8.60 25.70 16.66 -110.86 19.01 15.17%
EY 2.25 3.05 11.63 3.89 6.00 -0.90 5.26 -13.19%
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