[SCOMNET] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -18.16%
YoY- -112.32%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 41,136 37,524 34,075 41,964 38,306 35,340 39,016 3.60%
PBT 3,750 1,440 -4,128 -2,689 -2,276 -4,088 469 301.38%
Tax -1,722 0 -55 0 0 0 312 -
NP 2,028 1,440 -4,183 -2,689 -2,276 -4,088 781 89.25%
-
NP to SH 2,028 1,440 -4,183 -2,689 -2,276 -4,088 781 89.25%
-
Tax Rate 45.92% 0.00% - - - - -66.52% -
Total Cost 39,108 36,084 38,258 44,653 40,582 39,428 38,235 1.52%
-
Net Worth 43,457 43,199 43,639 46,172 46,004 46,233 49,312 -8.10%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 1,620 - - 12,328 -
Div Payout % - - - 0.00% - - 1,578.51% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 43,457 43,199 43,639 46,172 46,004 46,233 49,312 -8.10%
NOSH 241,428 239,999 242,440 243,012 242,127 243,333 246,562 -1.39%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.93% 3.84% -12.28% -6.41% -5.94% -11.57% 2.00% -
ROE 4.67% 3.33% -9.59% -5.82% -4.95% -8.84% 1.58% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 17.04 15.64 14.05 17.27 15.82 14.52 15.82 5.09%
EPS 0.84 0.60 -1.72 -1.11 -0.94 -1.68 0.32 90.62%
DPS 0.00 0.00 0.00 0.67 0.00 0.00 5.00 -
NAPS 0.18 0.18 0.18 0.19 0.19 0.19 0.20 -6.80%
Adjusted Per Share Value based on latest NOSH - 244,166
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.78 4.36 3.96 4.88 4.45 4.11 4.53 3.65%
EPS 0.24 0.17 -0.49 -0.31 -0.26 -0.48 0.09 92.64%
DPS 0.00 0.00 0.00 0.19 0.00 0.00 1.43 -
NAPS 0.0505 0.0502 0.0507 0.0537 0.0535 0.0537 0.0573 -8.09%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.12 0.14 0.06 0.09 0.11 0.12 0.15 -
P/RPS 0.70 0.90 0.43 0.52 0.70 0.83 0.95 -18.46%
P/EPS 14.29 23.33 -3.48 -8.13 -11.70 -7.14 47.36 -55.11%
EY 7.00 4.29 -28.76 -12.30 -8.55 -14.00 2.11 122.92%
DY 0.00 0.00 0.00 7.41 0.00 0.00 33.33 -
P/NAPS 0.67 0.78 0.33 0.47 0.58 0.63 0.75 -7.26%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 16/03/06 28/11/05 29/08/05 31/05/05 16/03/05 -
Price 0.12 0.09 0.09 0.08 0.09 0.10 0.14 -
P/RPS 0.70 0.58 0.64 0.46 0.57 0.69 0.88 -14.18%
P/EPS 14.29 15.00 -5.22 -7.23 -9.57 -5.95 44.20 -52.99%
EY 7.00 6.67 -19.17 -13.83 -10.44 -16.80 2.26 112.92%
DY 0.00 0.00 0.00 8.33 0.00 0.00 35.71 -
P/NAPS 0.67 0.50 0.50 0.42 0.47 0.53 0.70 -2.88%

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