[SCOMNET] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ-0.0%
YoY- -153.41%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 50,924 47,751 47,285 44,022 44,022 42,420 41,894 13.88%
PBT 3,628 2,119 786 -1,768 -1,768 3,114 3,093 11.21%
Tax -16 -230 -41 -48 -48 -120 -204 -81.64%
NP 3,612 1,889 745 -1,816 -1,816 2,994 2,889 16.04%
-
NP to SH 3,612 1,889 745 -1,816 -1,816 2,994 2,889 16.04%
-
Tax Rate 0.44% 10.85% 5.22% - - 3.85% 6.60% -
Total Cost 47,312 45,862 46,540 45,838 45,838 39,426 39,005 13.72%
-
Net Worth 49,051 48,996 47,595 48,237 48,568 49,393 51,489 -3.17%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 20 27 - - 2,024 - -
Div Payout % - 1.07% 3.62% - - 67.61% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 49,051 48,996 47,595 48,237 48,568 49,393 51,489 -3.17%
NOSH 20,269 20,246 20,253 20,267 20,236 20,243 20,271 -0.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.09% 3.96% 1.58% -4.13% -4.13% 7.06% 6.90% -
ROE 7.36% 3.86% 1.57% -3.76% -3.74% 6.06% 5.61% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 251.24 235.85 233.47 217.20 217.53 209.55 206.67 13.89%
EPS 17.84 9.33 3.68 -8.96 -8.96 14.79 14.25 16.14%
DPS 0.00 0.10 0.13 0.00 0.00 10.00 0.00 -
NAPS 2.42 2.42 2.35 2.38 2.40 2.44 2.54 -3.17%
Adjusted Per Share Value based on latest NOSH - 20,210
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 5.92 5.55 5.49 5.12 5.12 4.93 4.87 13.88%
EPS 0.42 0.22 0.09 -0.21 -0.21 0.35 0.34 15.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.057 0.0569 0.0553 0.0561 0.0564 0.0574 0.0598 -3.14%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.19 0.12 0.14 0.16 0.12 0.12 0.15 -
P/RPS 0.08 0.05 0.06 0.07 0.06 0.06 0.07 9.30%
P/EPS 1.07 1.29 3.80 -1.79 -1.34 0.81 1.05 1.26%
EY 93.79 77.75 26.29 -56.00 -74.78 123.25 95.02 -0.86%
DY 0.00 0.83 0.95 0.00 0.00 83.33 0.00 -
P/NAPS 0.08 0.05 0.06 0.07 0.05 0.05 0.06 21.12%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/08/04 26/02/04 20/11/03 29/08/03 30/05/03 18/04/03 29/11/02 -
Price 0.16 0.13 0.13 0.15 0.14 0.12 0.16 -
P/RPS 0.06 0.06 0.06 0.07 0.06 0.06 0.08 -17.43%
P/EPS 0.90 1.39 3.53 -1.67 -1.56 0.81 1.12 -13.55%
EY 111.38 71.77 28.31 -59.73 -64.10 123.25 89.08 16.04%
DY 0.00 0.77 1.03 0.00 0.00 83.33 0.00 -
P/NAPS 0.07 0.05 0.06 0.06 0.06 0.05 0.06 10.81%

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