[SCOMNET] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 141.04%
YoY- -74.2%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 46,924 50,924 47,751 47,285 44,022 44,022 42,420 6.96%
PBT 916 3,628 2,119 786 -1,768 -1,768 3,114 -55.80%
Tax -12 -16 -230 -41 -48 -48 -120 -78.48%
NP 904 3,612 1,889 745 -1,816 -1,816 2,994 -55.02%
-
NP to SH 904 3,612 1,889 745 -1,816 -1,816 2,994 -55.02%
-
Tax Rate 1.31% 0.44% 10.85% 5.22% - - 3.85% -
Total Cost 46,020 47,312 45,862 46,540 45,838 45,838 39,426 10.87%
-
Net Worth 0 49,051 48,996 47,595 48,237 48,568 49,393 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 20 27 - - 2,024 -
Div Payout % - - 1.07% 3.62% - - 67.61% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 0 49,051 48,996 47,595 48,237 48,568 49,393 -
NOSH 20,269 20,269 20,246 20,253 20,267 20,236 20,243 0.08%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.93% 7.09% 3.96% 1.58% -4.13% -4.13% 7.06% -
ROE 0.00% 7.36% 3.86% 1.57% -3.76% -3.74% 6.06% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 231.51 251.24 235.85 233.47 217.20 217.53 209.55 6.87%
EPS 4.46 17.84 9.33 3.68 -8.96 -8.96 14.79 -55.06%
DPS 0.00 0.00 0.10 0.13 0.00 0.00 10.00 -
NAPS 0.00 2.42 2.42 2.35 2.38 2.40 2.44 -
Adjusted Per Share Value based on latest NOSH - 20,248
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 5.62 6.10 5.72 5.67 5.28 5.28 5.08 6.97%
EPS 0.11 0.43 0.23 0.09 -0.22 -0.22 0.36 -54.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
NAPS 0.00 0.0588 0.0587 0.0571 0.0578 0.0582 0.0592 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.19 0.19 0.12 0.14 0.16 0.12 0.12 -
P/RPS 0.08 0.08 0.05 0.06 0.07 0.06 0.06 21.16%
P/EPS 4.26 1.07 1.29 3.80 -1.79 -1.34 0.81 202.73%
EY 23.47 93.79 77.75 26.29 -56.00 -74.78 123.25 -66.93%
DY 0.00 0.00 0.83 0.95 0.00 0.00 83.33 -
P/NAPS 0.00 0.08 0.05 0.06 0.07 0.05 0.05 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date - 27/08/04 26/02/04 20/11/03 29/08/03 30/05/03 18/04/03 -
Price 0.00 0.16 0.13 0.13 0.15 0.14 0.12 -
P/RPS 0.00 0.06 0.06 0.06 0.07 0.06 0.06 -
P/EPS 0.00 0.90 1.39 3.53 -1.67 -1.56 0.81 -
EY 0.00 111.38 71.77 28.31 -59.73 -64.10 123.25 -
DY 0.00 0.00 0.77 1.03 0.00 0.00 83.33 -
P/NAPS 0.00 0.07 0.05 0.06 0.06 0.06 0.05 -

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