[SCOMNET] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 21.08%
YoY- 74.13%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 112,592 122,969 120,764 111,088 99,884 88,288 81,442 24.07%
PBT 21,976 23,613 24,922 23,790 20,168 16,092 17,286 17.33%
Tax -5,588 -4,792 -5,910 -5,642 -5,180 -3,919 -3,749 30.45%
NP 16,388 18,821 19,012 18,148 14,988 12,173 13,537 13.57%
-
NP to SH 16,388 18,821 19,012 18,148 14,988 12,173 13,537 13.57%
-
Tax Rate 25.43% 20.29% 23.71% 23.72% 25.68% 24.35% 21.69% -
Total Cost 96,204 104,148 101,752 92,940 84,896 76,115 67,905 26.11%
-
Net Worth 212,190 205,759 199,330 192,900 199,330 135,029 128,600 39.59%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 9,645 12,860 19,290 - - - -
Div Payout % - 51.25% 67.64% 106.29% - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 212,190 205,759 199,330 192,900 199,330 135,029 128,600 39.59%
NOSH 643,000 643,000 643,000 643,000 643,000 643,000 643,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 14.56% 15.31% 15.74% 16.34% 15.01% 13.79% 16.62% -
ROE 7.72% 9.15% 9.54% 9.41% 7.52% 9.02% 10.53% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 17.51 19.12 18.78 17.28 15.53 13.73 12.67 24.04%
EPS 2.56 2.93 2.96 2.82 2.32 1.89 2.11 13.74%
DPS 0.00 1.50 2.00 3.00 0.00 0.00 0.00 -
NAPS 0.33 0.32 0.31 0.30 0.31 0.21 0.20 39.59%
Adjusted Per Share Value based on latest NOSH - 643,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 13.08 14.29 14.03 12.91 11.61 10.26 9.46 24.08%
EPS 1.90 2.19 2.21 2.11 1.74 1.41 1.57 13.54%
DPS 0.00 1.12 1.49 2.24 0.00 0.00 0.00 -
NAPS 0.2466 0.2391 0.2316 0.2241 0.2316 0.1569 0.1494 39.62%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.50 0.725 0.815 0.835 0.79 0.56 0.70 -
P/RPS 2.86 3.79 4.34 4.83 5.09 4.08 5.53 -35.54%
P/EPS 19.62 24.77 27.56 29.58 33.89 29.58 33.25 -29.62%
EY 5.10 4.04 3.63 3.38 2.95 3.38 3.01 42.07%
DY 0.00 2.07 2.45 3.59 0.00 0.00 0.00 -
P/NAPS 1.52 2.27 2.63 2.78 2.55 2.67 3.50 -42.62%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 27/02/20 27/11/19 29/08/19 31/05/19 01/03/19 28/11/18 -
Price 1.12 0.74 0.79 0.75 0.95 0.75 0.725 -
P/RPS 6.40 3.87 4.21 4.34 6.12 5.46 5.72 7.76%
P/EPS 43.94 25.28 26.72 26.57 40.76 39.62 34.44 17.61%
EY 2.28 3.96 3.74 3.76 2.45 2.52 2.90 -14.80%
DY 0.00 2.03 2.53 4.00 0.00 0.00 0.00 -
P/NAPS 3.39 2.31 2.55 2.50 3.06 3.57 3.63 -4.45%

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