[SCOMNET] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -91.32%
YoY- 106.54%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 37,768 37,752 41,441 42,561 41,136 37,524 34,075 7.12%
PBT -2,018 -5,144 -3,394 1,324 3,750 1,440 -4,128 -38.02%
Tax 0 0 -1,310 -1,148 -1,722 0 -55 -
NP -2,018 -5,144 -4,704 176 2,028 1,440 -4,183 -38.57%
-
NP to SH -2,018 -5,144 -4,704 176 2,028 1,440 -4,183 -38.57%
-
Tax Rate - - - 86.71% 45.92% 0.00% - -
Total Cost 39,786 42,896 46,145 42,385 39,108 36,084 38,258 2.65%
-
Net Worth 36,035 36,396 38,870 47,519 43,457 43,199 43,639 -12.01%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 36,035 36,396 38,870 47,519 43,457 43,199 43,639 -12.01%
NOSH 240,238 242,641 242,937 263,999 241,428 239,999 242,440 -0.60%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -5.34% -13.63% -11.35% 0.41% 4.93% 3.84% -12.28% -
ROE -5.60% -14.13% -12.10% 0.37% 4.67% 3.33% -9.59% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.72 15.56 17.06 16.12 17.04 15.64 14.05 7.79%
EPS -0.84 -2.12 -1.94 0.07 0.84 0.60 -1.72 -38.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.16 0.18 0.18 0.18 0.18 -11.47%
Adjusted Per Share Value based on latest NOSH - 244,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.39 4.39 4.82 4.95 4.78 4.36 3.96 7.13%
EPS -0.23 -0.60 -0.55 0.02 0.24 0.17 -0.49 -39.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0419 0.0423 0.0452 0.0552 0.0505 0.0502 0.0507 -11.96%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.18 0.22 0.14 0.10 0.12 0.14 0.06 -
P/RPS 1.14 1.41 0.82 0.62 0.70 0.90 0.43 91.89%
P/EPS -21.43 -10.38 -7.23 150.00 14.29 23.33 -3.48 237.08%
EY -4.67 -9.64 -13.83 0.67 7.00 4.29 -28.76 -70.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.47 0.88 0.56 0.67 0.78 0.33 137.03%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 14/03/07 29/11/06 30/08/06 30/05/06 16/03/06 -
Price 0.14 0.19 0.25 0.14 0.12 0.09 0.09 -
P/RPS 0.89 1.22 1.47 0.87 0.70 0.58 0.64 24.66%
P/EPS -16.67 -8.96 -12.91 210.00 14.29 15.00 -5.22 117.32%
EY -6.00 -11.16 -7.75 0.48 7.00 6.67 -19.17 -53.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.27 1.56 0.78 0.67 0.50 0.50 51.41%

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